29 Jun Question PROBLEM 7-22B
Question
PROBLEM 7-22B
Completing a Master Budget
(LO2, LO4, LO7, L08, LO9, LO10)
CHECK FIGURE
(2a) February purchases: $254,800
(4) February ending cash balance: $30,400
Spektra Company, a home furnishings store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparing the master budget for the first quarter:
a. As of December 31 (the end of the prior quarter), the company’s general ledger showed the following account balances:
Debits Credits
Cash $ 31,000
Accounts Receivable 135,000
Inventory 161,700
Building and Equipment (net) 160,000
Accounts Payable $178,000
Capital Stock 65,000
Retained Earnings 0 244,700
$487,700 $487,700
b. Actual sales for December and budgeted sales for the next four months are as follows:
December (actual) $300,000
January $330,000
February $350,000
March $370,000
April $360,000
c. Sales are 55% for cash and 45% on credit. All payments on credit sales are collected in the month following sale. The accounts receivable at December 31 are a result of December credit sales.
d. The company’s gross margin is 30% of sales. (In other words, cost of goods sold is 70% of sales.)
e. Monthly expenses are budgeted as follows: salaries and wages, $18,000 per month: advertising, $15,000 per month; shipping, 4% of sales; other expense, 8% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $24,000.
Each month’s ending inventory should equal 70% of the following month’s cost of goods sold.
g. 25% of a month’s inventory purchases are paid for in the month of purchase; the remainder is paid for in the following month.
h. During February, the company will purchase land for $22,000 cash. During March, land will be purchased for cash at a cost of $2,000.
i. During January, the company will declare and pay $30,000 in cash dividends.
j. Management wants to maintain a minimum cash balance of $30,000. The company has an agreement with a local bank that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total of $40,000. The interest rate on these loans is 1% per month and for simplicity we will assume the interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter.
Required:
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
About Writedemy
We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.
How It Works
To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Are there Discounts?
All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.