Victoria Kite Company, a small Melbourne firm that sells kites on the Web wants a master budget for the next three months, beginning January 1, 2005. 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.
In January, Victoria Kite is beginning justintime (JIT) deliveries from suppliers, which means that purchases equal expected sales.
On January 1, purchases will cease until inventory reaches $6,000, after which time purchases will equal sales. Merchandise costs average $4 per kite. Purchases during any given month are paid in full during the following month. 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.
Monthly operating expenses are as follows:
___________________________________________________________
Wages and Salaries $15,000
Insurance expired $125
Depreciation $250
Miscellaneous $2,500
Rent @250/month + 10% of quarterly sales over $10,000
___________________________________________________________
Cash dividends of $1,500 are to be paid quarterly, beginning January 15, 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 10.
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 principle 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 December 31, 2004
Cash $5,000
Accounts receivable $12, 500
Inventory* $39,050
Unexpired insurance $1,500
Fixed assets, net $12,500
$70,550
_________________________________________________________________
Liabilities as of December 31, 2004
Accounts payable (Merchandise) $35,550
Dividends payable $1,500
Rent payable $7,800
$44,850
· November 30 inventory balance = $16,000.
Recent and forecasted sales:
October …$38,000 December…$25,000 February…$75,000
April…$45,000 November….$25,000 January …..$62,000 March….$38,000
Prepare Master Budget
1. Prepare a master budget including a budgeted income statement, balance sheet, statement of cash receipts and disbursements, and supporting schedules for the months of January through March 2005.
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.
Recieving only the answers does not help in learning how we came to the answer, teaching how the answer is found is how to understand the question.
Thank You!
m
Explain why there is a need for a bank loan and what operating sources provide the cash for the repayment of the bank loan.
 👍
 👎
 👁
 ℹ️
 🚩
2 answers

Explain why there is a need for a bank loan and what operating sources provide cash for the repayment of the bank loan
 👍
 👎
 ℹ️
 🚩

msvntwk uibqkl suvx fbxjv hvmo dxranwpse bqiyk
 👍
 👎
 ℹ️
 🚩
Answer this Question
Related Questions

English
1.) Which of the following topics is the clearest example of the informative purpose a.) A short essay describing a recent trip to new Zealand b.) A eulogy for a deceased friend c.) A glowing movie review d.) A dialogue between two characters in a play A

math
when a child flying a kite has let out 50 m of string the string makes an angle of 55 degrees with the ground. how high is the kite

Introduction to Graphic Design
Hello! Thanks for checking my question out! ____ A small fashion boutique, J. Lollies, has an outdated logo and corporate identity. Its business is booming, but visually, the company seems to be lagging behind. The company's marketing materials desperately

Economics
A monopoly firm faces a demand curve given by the following equation: P = $500 − 10Q, where Q equals quantity sold per day. Its marginal cost curve is MC = $100 per day. Assume that the firm faces no fixed cost. You may wish to arrive at the answers

World History
The Master answered, ‘Never fail to comply.’ Fan Ch’ih was driving. The Master told him about the interview, saying, ‘Mengsun asked me about being filial. I answered, “Never fail to comply.”‘ Fan Ch’ih asked, ‘What does that mean?’ The

Math
A kite flying in the air has an 11ft line attached to it its line is pulled taut and casts a 9ft shadow find the height of the kite If neccessary, round your answer to the nearest tenth

Calculus
The altitude of a kite is graphed here (the yaxis is in increments of 10 feet; the taxis is in minutes). Over which intervals is the kite accelerating upward? paste.pics/1a51dc876019fc4dd47240a035d8f5bf Go to this website for the graph

Calculus
A steady wind blows a kite due west. The kite's height above ground from horizontal position x = 0 to x = 60 ft is given by y = 150 − 1/40(x − 50)^2. Find the distance traveled by the kite. (Round your answer to one decimal place.) THe answer is

Calculus Finals Review sheet!! Explanation needed
Here is a graph of the derivative y' of a continuous, differentiable function. For approximately what values of x between Ã¢Ë†â€™5 and 5 does the original function y have inflection points? Find limit as x approaches 3.5 [[x2]]/x (Remember that

Economics
There are three industrial firms in Happy Vally. Initial Cost of Reducing Firm Pollution Level Pollution by 1 unit A 70 units $20 B 80 units $25 C 50 units $10 The government wants to reduce pollution to 120 units, so it gives each firm 40 tradable

Economics/Math
In a perfectly competitive industry, the market price is $25. A firm is currently producing 10,000 units of output, its average total cost is $28, its marginal cost is $20, and its average variable cost is $20. Given these facts, explain whether the

PreALgreba
A kite flying in the air has a 12  ft line attached to it. Its line is pulled taut and casts a 10  ft shadow. Find the height of the kite. If necessary, round your answer to the nearest tenth.

Tech Business
PLEASE HELP!! I'm so behind. Are my answers correct? This is my last class to pass to graduate, and I have a hard time with it. 1. Which of the following Web 2.0 tool can aid in searches using key words? A) Blogging B) Podcasting C) Tagging(My answer) D)

Math
Given A C = 30 centimeters and B E = 7 centimeters, determine the area of the kite. The figure shows a kite with vertices labeled as Upper A, Upper B, Upper C, and Upper D. Dotted lines are drawn from Upper A to Upper C and from Upper B to Upper D, which

math
the melt in your mouth chocolate factory sells three times as many mints as it sells almond bars.it sells half as many almond bars as it sells caramels.if it sells 3,750 cases of mints each month,how many caramels does it sell in one month

math
Richard is flying a kite. The kite string makes an angle of 57 degress with the ground. If Richard is standing 100 feet from the point on the ground direcly below the kite, find the length of the kite string.. Please help!!!

Grammar
Which of the following sentences displays a correct use of punctuation? A.The Dutch master, Rembrandt, is famous for his selfportraits. B.The Dutch master Rembrandt is famous for his selfportraits. C.The Dutch master Rembrandt, is famous for his

home economics
A company is planning to invest $75,000 (before taxes) in a personnel training program. The $75000 outlay will be charged off as an expense by the firm this year (Year 0). The returns estimated from the program in the forms of greater productivity and less

Math
Given A C = 30 centimeters and B E = 7 centimeters, determine the area of the kite. The figure shows a kite with vertices labeled as Upper A, Upper B, Upper C, and Upper D. Dotted lines are drawn from Upper A to Upper C and from Upper B to Upper D, which

Economics
you are hired as the consultant to a monopolistically competitive firm. The firm reports the following information about its price, marginal cost, and average total cost. Can the firm possibly be maximizing profit? If the firm is profit maximizing, is the
Still need help?
You can ask a new question or browse existing questions.