Bravo Company is a bookstore that prepares its master budget on a quarterly basis.  The following data has been assembled to assist in preparation of the master budget for the first quarter: As of December 31, 2023 (the end of the prior quarter), the company’s general ledger showed the following account balances: Debit                    Credit Cash                                                    44,000 Accounts Receivable                    184,000 Inventory                                           60,000 Building & Equipment                  404,000 Accumulated Depreciation                                      144,000 Accounts Payable                                                          93,000 Capital shares                                                              200,000 Retained Earnings                                                      255,000 Totals                                            $ 692,000         $ 692,000 Actual sales for December and budgeted sales for the next four months are as follows; December (actual)                       $ 280,000 January                                              380,000 February                                            580,000 March                                                275,000 April                                                    220,000 Sales are 20% for cash and 80% on credit. All payments on credit sales are collected 50% in the month of sale and 50% in the month following the sale.  The accounts receivable at December 31st are a result of December credit sales. The company’s gross margin is 30% of sales. Monthly expenses are budgeted as follows: - salaries and wages $ 25,000 per month - advertising $ 75,000 per month - shipping costs are 6% of sales - depreciation is $ 12,000 per month - other expenses are 4% of sales At the end of each month, inventory is to be on hand equal to 30% of the following month’s sales needs, stated at cost. 25% of a month’s inventory purchases is paid for in the month of purchase; the remaining 75% is paid for in the following month. During February, the company will purchase a new copy machine for $ 1,500 cash. During March, other equipment will be purchased for cash at a cost of $ 90,000. During January, the company will declare and pay $ 120,000 in cash dividends. The company must maintain a minimum cash balance of $ 30,000. An open line of credit is available at a local bank for any borrowing that may be needed during the quarter.  All borrowing is done at the beginning of a month and all repayments are made at the end of a month.  Borrowing and repayments of principal must be in multiples of $ 1,000.  Interest is paid only at the time of repayment of principal.  The annual interest rate is 12%.  (Figure out interest on whole months, example, 1/12, 2/12, etc.) Required: In Excel, use the data provided in this question to complete the following statements and schedules for the first quarter.  Make sure you have 4 columns of numbers – January, February, March and then a total for the Quarter.  Also ensure you have the proper title with the appropriate 3 lines at the top of the following;   Sales budget Schedule of expected cash collections. Inventory purchases budget Schedule of cash disbursements for purchases Schedule of cash disbursements for operating expenses Cash budget Income Statement (this can be in total and individual month information is not required). Balance Sheet (this will be the March 31st balance so only one column of numbers required.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Bravo Company is a bookstore that prepares its master budget on a quarterly basis.  The following data has been assembled to assist in preparation of the master budget for the first quarter:

  1. As of December 31, 2023 (the end of the prior quarter), the company’s general ledger showed the following account balances:

Debit                    Credit

Cash                                                    44,000

Accounts Receivable                    184,000

Inventory                                           60,000

Building & Equipment                  404,000

Accumulated Depreciation                                      144,000

Accounts Payable                                                          93,000

Capital shares                                                              200,000

Retained Earnings                                                      255,000

Totals                                            $ 692,000         $ 692,000

  1. Actual sales for December and budgeted sales for the next four months are as follows;

December (actual)                       $ 280,000

January                                              380,000

February                                            580,000

March                                                275,000

April                                                    220,000

  1. Sales are 20% for cash and 80% on credit. All payments on credit sales are collected 50% in the month of sale and 50% in the month following the sale.  The accounts receivable at December 31st are a result of December credit sales.
  2. The company’s gross margin is 30% of sales.
  3. Monthly expenses are budgeted as follows:

- salaries and wages $ 25,000 per month

- advertising $ 75,000 per month

- shipping costs are 6% of sales

- depreciation is $ 12,000 per month

- other expenses are 4% of sales

  1. At the end of each month, inventory is to be on hand equal to 30% of the following month’s sales needs, stated at cost.
  2. 25% of a month’s inventory purchases is paid for in the month of purchase; the remaining 75% is paid for in the following month.
  3. During February, the company will purchase a new copy machine for $ 1,500 cash. During March, other equipment will be purchased for cash at a cost of $ 90,000.
  4. During January, the company will declare and pay $ 120,000 in cash dividends.
  5. The company must maintain a minimum cash balance of $ 30,000. An open line of credit is available at a local bank for any borrowing that may be needed during the quarter.  All borrowing is done at the beginning of a month and all repayments are made at the end of a month.  Borrowing and repayments of principal must be in multiples of $ 1,000.  Interest is paid only at the time of repayment of principal.  The annual interest rate is 12%.  (Figure out interest on whole months, example, 1/12, 2/12, etc.)

Required:

In Excel, use the data provided in this question to complete the following statements and schedules for the first quarter.  Make sure you have 4 columns of numbers – January, February, March and then a total for the Quarter.  Also ensure you have the proper title with the appropriate 3 lines at the top of the following;

 

  1. Sales budget
  2. Schedule of expected cash collections.
  3. Inventory purchases budget
  4. Schedule of cash disbursements for purchases
  5. Schedule of cash disbursements for operating expenses
  6. Cash budget
  7. Income Statement (this can be in total and individual month information is not required).
  8. Balance Sheet (this will be the March 31st balance so only one column of numbers required.

 

 

 

AI-Generated Solution
AI-generated content may present inaccurate or offensive content that does not represent bartleby’s views.
steps

Unlock instant AI solutions

Tap the button
to generate a solution

Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education