Scribd
Upload
126 views

Completing A Master Budget

The document provides data to prepare Tellan Company's master budget for the second quarter, including: - Actual March sales of $60,000 and budgeted sales of $70,000, $85,000, $90,000, and $50,000 for April through July. - Gross margin is 40% of sales and expenses include salaries of $7,500/month, shipping at 6% of sales, advertising of $6,000/month, and other expenses at 4% of sales. - Equipment purchases are budgeted at $11,500 in April and $3,000 in May. Dividends of $3,500 will be paid in June. - The company

Uploaded by

Pines Macapagal
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
126 views

Completing A Master Budget

The document provides data to prepare Tellan Company's master budget for the second quarter, including: - Actual March sales of $60,000 and budgeted sales of $70,000, $85,000, $90,000, and $50,000 for April through July. - Gross margin is 40% of sales and expenses include salaries of $7,500/month, shipping at 6% of sales, advertising of $6,000/month, and other expenses at 4% of sales. - Equipment purchases are budgeted at $11,500 in April and $3,000 in May. Dividends of $3,500 will be paid in June. - The company

Uploaded by

Pines Macapagal
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 2

COMPLETING A MASTER BUDGET

Tellan Company, a merchandising company, prepares its master budget on a quarterly basis. The
following data have been assembled to assist in preparation of the master budget for the second
quarter.
a. As of March 31 (the end of the prior quarter), the company's balance sheet showed the following
account balances:

Cash $9,000
Accounts Receivable 48,000
Inventory 12,600
Building and equipment 214,100
Accounts Payable $18,300
Capital Stock 190,000
Retained Earnings 75,400
Total $283,700 $283,700

b. Actual sales for March and budgeted sales for April-July are as follows:

Actual Budgeted Budgeted Budgeted Budgeted


March April May June July $245,000
$60,000 $70,000 $85,000 $90,000 $50,000

c. Sales are 20% for cash and 80% on credit. All payments on credit sales are collected in the month
following the sale. The A/R at March 31 are a result of March credit sales.

d. The company's gross margin % is 40% of sales. (In other words, cost of goods sold is 60% of sales.)

e. Monthly expenses are budgeted as follows:

Salaries and wages $7,500 per month


Shipping 6% of sales
Advertising $6,000 per month
Other expenses 4% of sales
Depreciation, including depreciation on new
assets acquired during the quarter, will be $6,000 for the quarter

f. Each month's EI should equal 30% of the following month's COGS

g. Half of a month's inventory purchases are paid for in the month of purchase and half in the following
month.

h. Equipment purchases during the quarter will be as follows:


April $11,500
May $3,000

i. Dividends declared and paid in June $3,500

j. Management wants to maintain a minimum cash balance of $8,000. $8,000

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 loan balance of $20,000. The interest rate
on these loans is 1% per month, and for simplicity, we will assume that 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:
Using the data above, complete the following statements and schedules for the second quarter:

1. Schedule of expected cash collections:


2. a. Merchandise purchases budget:
b. Schedule of expected cash disbursement for merchandise purchases:
3. Schedule of expected cash disbursements for selling & administrative
4. Cash Budget
5. Prepare an absorption costing I/S statement for the quarter ending June 30
6. Prepare a balance sheet as of June 30.

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy