Colorado State University Cost of Production Worksheet

Don't use plagiarized sources. Get Your Custom Essay on
Colorado State University Cost of Production Worksheet
Just from $13/Page
Order Essay

Vonn Company, a furniture store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparing the master budget for the quarter:

  • As of the end of the prior quarter, September 30, the company’s general ledger showed the following account balances:
    • Cash $62,000 (debit)
    • Accounts receivable $480,000 (debit)
    • Inventory $78,000 (debit)
    • Buildings and equipment, net $570,000 (debit)
    • Accounts payable $193,000 (credit)
    • Capital stock $300,000 (credit)
    • Retained earnings $619,000 (credit)
  • Actual sales for September and budgeted sales for the next four months are as follows: September $280,000, October $400,000, November $600,000, December $300,000 and January $200,000.
  • Sales are 20% for cash and 80% on credit. All payments on credit sales are collected in the month following sale. The accounts receivable at December 31 are a result of December credit sales.
  • The company’s gross margin is 40% of sales. (In other words, cost of goods sold is 60% of sales.)
  • Monthly expenses are budgeted as follows: salaries and wages, $27,000 per month; advertising, $70,000 per month; shipping, 5% of sales; other expenses, 3% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $42,000 per quarter.
  • Each month’s ending inventory should equal 25% of the following month’s cost of goods sold.
  • One half of the month’s inventory purchases is paid for in the month of purchase; the other half is paid in the following month.
  • During November, the company will purchase a new copy machine for $1,700 cash. During December, other equipment will be purchased for cash at a cost of $84,500.
  • During October, the company will declare and pay $45,000 in cash dividends.
  • Management wants to maintain a minimum cash balance of $30,000. The company has an agreement with a local bank that allows the company to borrow in increments of $1,000 at the beginning of each month. The interest rate on these loans is 1% per month and for simplicity we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter.

Required tasks:

Using the data above, populate the following statements and schedules for the October-December quarter. Submit your responses in an Excel spreadsheet neatly organized. If desired, you may modify the schedule formats as necessary to show your work as long as all of the content is included.

  1. Schedule of expected cash collections
  2. Schedule of Expected Cash Collections
    October November December Quarter
    Cash sales
    Credit sales
    Total Collections
  3. Merchandise purchases budget
  4. Merchandise Purchases Budget
    October November December Quarter
    Budgeted Cost of Goods Sold
    Add desired ending inventory
    Total needs
    Less beginning inventory
    Required purchases
  5. Schedule of expected cash disbursements for merchandise purchases
  6. Schedule of Expected Cash Disbursements-Merchandise Purchases
    October November December Quarter
    September purchases
    October purchases
    November purchases
    December purchases
    Total disbursements
  7. Schedule of expected cash disbursements for selling and administrative expenses
  8. Schedule of Expected Cash Disbursements-Selling and Administrative Expenses
    October November December Quarter
    Salaries and wages
    Other expenses
    Total disbursements
  9. Cash budget:
  10. Cash Budget
    October November December Quarter
    Cash balance, beginning
    Add cash collections
    Total cash available
    Less cash disbursements
    For inventory
    For selling & admin exp.
    For purchase of equipment
    For cash dividends
    Total cash disbursements
    Excess (deficiency) of cash
    Financing needed
    Net borrowings
    Cash balance, ending

    Submit your responses in an Excel spreadsheet, neatly organized. Reference in the CSU-Global Library (Links to an external site.) for Microsoft Excel tutorials or use the Excel Tutorials link found in the classroom if assistance is needed.

Calculate your paper price
Pages (550 words)
Approximate price: -

Why Work with Us

Top Quality and Well-Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

Professional and Experienced Academic Writers

We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

24/7 Customer Support

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

Calculate the price of your order

Total price:

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.


Essay Writing Service

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.


Admission Essays & Business Writing Help

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.


Editing Support

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.


Revision Support

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.