Mast Corporation seeks your assistance in developing cash and other budget information for May, June, and July. At April 30, the company had cash of $12,000, accounts receivable of $868,000, inventories of $117,720, and accounts payable of $26,674. The budget is to be based on the following assumptions. • Each month's sales are billed on the last day of the month. • Customers are allowed a 2 percent discount if payment is made within 10 days after the billing date. Receivables are recorded in the accounts at their gross amounts (not net of discounts). • The billings are collected as follows: 65 percent within the discount period, 20 percent by the end of the month, and 12 percent by the end of the following month. Three percent is uncollectible. Purchase data are as follows. • Of all purchases of merchandise and selling, general, and administrative expenses, 64 percent is paid in the month purchased and the remainder in the following month. • The number of units in each month's ending inventory equals 120 percent of the next month's units of sales. • The cost of each unit of inventory is $9. • Selling, general, and administrative expenses, of which $4,000 is depreciation, equal 10 percent of the current month's sales. • Actual and projected sales follow:
Mast Corporation seeks your assistance in developing cash and other budget information for May, June, and July. At April 30, the company had cash of $12,000, accounts receivable of $868,000, inventories of $117,720, and accounts payable of $26,674. The budget is to be based on the following assumptions. • Each month's sales are billed on the last day of the month. • Customers are allowed a 2 percent discount if payment is made within 10 days after the billing date. Receivables are recorded in the accounts at their gross amounts (not net of discounts). • The billings are collected as follows: 65 percent within the discount period, 20 percent by the end of the month, and 12 percent by the end of the following month. Three percent is uncollectible. Purchase data are as follows. • Of all purchases of merchandise and selling, general, and administrative expenses, 64 percent is paid in the month purchased and the remainder in the following month. • The number of units in each month's ending inventory equals 120 percent of the next month's units of sales. • The cost of each unit of inventory is $9. • Selling, general, and administrative expenses, of which $4,000 is depreciation, equal 10 percent of the current month's sales. • Actual and projected sales follow:
Chapter4: Financial Planning And Forecasting
Section: Chapter Questions
Problem 4P
Related questions
Concept explainers
Master Budget
A master budget can be defined as an estimation of the revenue earned or expenses incurred over a specified period of time in the future and it is generally prepared on a periodic basis which can be either monthly, quarterly, half-yearly, or annually. It helps a business, an organization, or even an individual to manage the money effectively. A budget also helps in monitoring the performance of the people in the organization and helps in better decision-making.
Sales Budget and Selling
A budget is a financial plan designed by an undertaking for a definite period in future which acts as a major contributor towards enhancing the financial success of the business undertaking. The budget generally takes into account both current and future income and expenses.
Question
Transcribed Image Text:Dollars
Units
March
$151,200
10,800
April
Мay
11,100
10,900
155,400
152,600
173,600
182,000
June
12,400
July
August
13,000
15,800
13,200
Required:
a. Compute the budgeted purchases in dollars for May.
b. Compute the budgeted purchases in dollars for June.
c. Compute the budgeted cash collections during May. (Do not round intermediate calculations. Round your final answer to nearest
whole dollar.)
d. Compute the budgeted cash disbursements during June. (Do not round intermediate calculations. Round your final answer to
nearest whole dollar.)
e. Compute the budgeted number of units of inventory to be purchased during July.
a. Budgeted purchases for May
b.
Budgeted purchases for June
C.
Budgeted cash collections
d.
Budgeted cash disbursements
е.
Budgeted number of units
Transcribed Image Text:Mast Corporation seeks your assistance in developing cash and other budget information for May, June, and July. At April 30, the
company had cash of $12,000, accounts receivable of $868,000, inventories of $117,720, and accounts payable of $26,674. The
budget is to be based on the following assumptions.
• Each month's sales are billed on the last day of the month.
• Customers are allowed a 2 percent discount if payment is made within 10 days after the billing date. Receivables are recorded in
the accounts at their gross amounts (not net of discounts).
• The billings are collected as follows: 65 percent within the discount period, 20 percent by the end of the month, and 12 percent by
the end of the following month. Three percent is uncollectible.
Purchase data are as follows.
• Of all purchases of merchandise and selling, general, and administrative expenses, 64 percent is paid in the month purchased and
the remainder in the following month.
• The number of units in each month's ending inventory equals 120 percent of the next month's units of sales.
• The cost of each unit of inventory is $9.
• Selling, general, and administrative expenses, of which $4,000 is depreciation, equal 10 percent of the current month's sales.
• Actual and projected sales follow:
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning