View the step-by-step solution to:

Victoria Kite Company, a small Melbourne firm that sells kites on the Web wants a master budget for the next 3 months, beginning January 1, 2008.

Victoria Kite Company, a small Melbourne firm that sells kites on the Web wants a master budget for the next 3 months, beginning January 1, 2008. It desires an ending minimum cash balance of $5,000 each month. Sales are forecasted at an average wholesale selling price of $8 per kite. Merchandise costs average $4 per kite. All sales are on credit, payable within 30 days, but experience has shown that 60% of current sales are collected in the current month, 30% in the next month, and 10% in the month thereafter. Bad debts are negligible.

In January, Victoria Kite is beginning just in time (JIT) deliveries from suppliers, which means that purchases will equal expected sales. On January 1, purchases will cease until inventory decreases to $6000, after which time purchases will equal expected sales. Purchases during any given month are paid in full during the following month.

Monthly operating expenses are as follows:

**Wages and salaries $15,000
**Insurance expired $ 125
**Depreciation $ 250
**Miscellaneous $250/month + 10% of quarterly sales over $10,000

Cash dividends of $1,500 are to be paid quarterly, beginning January 15th, and are declared on the fifteenth of the previous month. All operating expenses are paid as incurred, except insurance, depreciation, and rent. Rent of $250 is paid at the beginning of each month, and the additional 10% of sales is paid quarterly on the tenth of the month following the end of the quarter. The next settlement is due January 10th.

The company plans to buy some new fixtures for $3,000 cash in March.
Money can be borrowed and repaid in multiples of $500 at an interest rate of 10% per annum.

Management wants to minimize borrowing and repay rapidly. Interest is computed and paid when the principal is repaid. Assume that borrowing occurs at the beginning, and repayments at the end, of the months in question. Money is never borrowed at the beginning and repaid at the end of the same month. Compute interest to the nearest dollar.

Assets as of Liabilities as of
December 31, 2007
Cash $ 5,000 Accounts payable
Accounts receivable $12,500 (merchandise) $35,550
Inventory* $39,050 Dividends payable $ 1,500
Unexpired insurance $ 1,500 Rent payable $ 7,800
Fixed assets, net $12,500 TOTAL $44,850
TOTAL $70,550
*November 30 inventory balance =$16,000

Recent and forecasted sales:

October $38,000 December $25,000 February $70,000 April $45,000
November $25,000 January $62,000 March $38,000

Question 1
Prepare a master budget including a budgeted income statement, balance sheet, statement of cash receipts and disbursements, and supporting schedules for the months January through March 2008.

Question 2
Explain why there is a need for a bank loan and what operating sources provide the cash for the repayment of the bank loan

Top Answer

Dear Student, Please check the attached solutions file of... View the full answer

Copy of Solution of CH150410_469324_ACC.xls

Budgeted Income Statement
February March April Sales
Units 62,000
7,750 70,000
8,750 38,000
4,750 45,000 As given in the problem
5,625 Sales /8 give the number of units Expenses

Sign up to view the full answer

Why Join Course Hero?

Course Hero has all the homework and study help you need to succeed! We’ve got course-specific notes, study guides, and practice tests along with expert tutors.


Educational Resources
  • -

    Study Documents

    Find the best study resources around, tagged to your specific courses. Share your own to gain free Course Hero access.

    Browse Documents
  • -

    Question & Answers

    Get one-on-one homework help from our expert tutors—available online 24/7. Ask your own questions or browse existing Q&A threads. Satisfaction guaranteed!

    Ask a Question
Ask a homework question - tutors are online