Homework Sourse Homework Sourse

A relatively new company Wine To End Whining Inc has determi

A relatively new company, Wine To End Whining, Inc., has determined they need to engage in a budgeting process as part of their new strategic plan. The Company has asked you to provide the following items for the months of January, February, and March of 2017: A) a Purchases Budget; B) a Cash Budget; C) a Budgeted Income Statement; and D) a Budgeted Balance Sheet. They have provided you with the planning document below and also, with their December 31, 2016 Balance Sheet. Please complete the four items requested on Worksheet Tabs A, B, C, and D of this Workbook.

Use the information provided on the December 31, 2016 Balance Sheet shown below to help you create the budgeting documents requested.

It will be paid on February 15.

WINE TO END WHINING, INC.
PLANNING DATA FOR 2017
All Sales are on Credit
      Collections of Accounts Receivable:
Month of Service 56%
Month following Service 44%
Actual December 2016 Sales $   200,000
Expected Sales in Dollars
January $   220,000
February $   193,000
March $   178,000
      April $   201,000
Cost of Goods Sold as a percentage of selling price. 60%
Planned ending inventory as a percentage of next month\'s required inventory. 65%
Purchases are are all on credit.
Purchases paid in current month 30%
Purchases paid in next month 70%
Sales commission as a percent of sales 3%
Sales commission are paid one month after the month incurred.
Advertising expenses have a fixed and variable portion:
Fixed portion $4,200
The fixed portion of the advertising is paid in the current month.
Variable portion as a percentage of sales 1%
The variable portion is paid one month after the month incurred.
Insurance policy:
Months of insurance coverage paid for 12
The policy period is from February 1 to January 31 each year
The premium to be paid on February 1, 2017 is $18,000
The premium will be charged to prepaid insurance
Selling and Administrative expenses have a fixed and variable portion:
Fixed portion is paid in the month incurred $29,000
Variable portion as a percentage of sales 2%
Variable S&A expenses are paid one month after the month incurred
Depreciation expense per month $5,000
The annual interest rate on the long term debt is 3.5%
Interest is incurred on the principal balance outstanding each month.
Interest is paid on a quarterly basis. Interest for December to February will be paid March 1.
No principal payments are scheduled to be made on the long-term debt until September of 2017
Income Tax rate 30%
Accrued taxes are paid on the 15th of January, April, July and October
The Company\'s Board of Directors plans to declare a dividend on January 20 $12,000

It will be paid on February 15.

WINE TO END WHINING, INC.
BALANCE SHEET
December 31, 2016
ASSETS
Current Assets
Cash $       103,200
Accounts Receivable              88,000
Inventory              85,800
Prepaid Insurance                1,500
Total Current Assets           278,500
Property Plant and Equipment
Office Equipment           300,000
Accumulated Depreciation           (60,000)
Total Property Plant and Equipment           240,000
Total Assets $       518,500
LIABILITIES AND SHAREHOLDERS EQUITY
LIABILITIES
Current Liabilities
Accounts Payable - Purchases $         89,460
Sales Commission Payable                6,000
Selling and Admin Payable                4,000
Advertising Payable                2,000
Interest Payable                    467
Dividends Payable                       -  
Income Taxes Payable              14,970
Total Current Liabilities           116,897
Long Term Debt           160,000
Total Liabilities           276,897
SHAREHOLDERS\' EQUITY
Common Stock           124,000
Retained Earnings           117,603
Total Shareholders\' Equity           241,603
Total Liabilities and Shareholders Equity $       518,500
WINE TO END WHINING, INC.
PLANNED CASH TRANSACTIONS and CASH BUDGET
For the Month Ending,
Jan 31, 2017 Feb 28, 2017 Mar 31, 2017
CASH IN
56% This Month\'s Sales
44% of Last Month\'s Sales
Total Cash Receipts
CASH OUT
70% Last Month\'s Purchases
30% This Month\'s Purchases
Commissions
Advertising
Selling & Admin.
Insurance
Interest
Dividends
Income Tax
Total Cash Disbursements
CASH BUDGET
Beginning Balance of Cash
Cash Receipts
Cash Available
Cash Disbursements
Ending Cash Balance

Solution

A.

B.

Wine to End Whining Inc.
Purchases Budget
For the three months ended March 2017
January February March Total
Cost of Goods Sold ( 60% of sales) $ 132,000 $ 115,800 $ 106,800 $ 354,600
Add: Desired Ending Inventory ( 65 % of next month COGS) 75,270 69,420 78,390 78,390
Total Needs 207,270 185,220 185,190 432,990
Less: Beginning Inventory 85,800 75,270 69,420 85,800
Budgeted Purchases 121,470 109,950 115,770 347,190
A relatively new company, Wine To End Whining, Inc., has determined they need to engage in a budgeting process as part of their new strategic plan. The Company
A relatively new company, Wine To End Whining, Inc., has determined they need to engage in a budgeting process as part of their new strategic plan. The Company
A relatively new company, Wine To End Whining, Inc., has determined they need to engage in a budgeting process as part of their new strategic plan. The Company

Get Help Now

Submit a Take Down Notice
Tutor
Tutor: Dr Jack
Most rated tutor on our site