Question

In: Accounting

Developing a Master Budget for a Merchandising Organization Assume Nordstrom prepares budgets quarterly. The following information...

Developing a Master Budget for a Merchandising Organization


Assume Nordstrom prepares budgets quarterly. The following information is available for use in planning the second quarter budgets for one of its stores (in thousands).

NORDSTROM
Balance Sheet
March 31
Assets Liabilities and Stockholders' Equity
Cash $ 2,525

Merchandise purchases payable

$2,400
Accounts receivable 2,040

Dividends payable

710
Inventory 3,400

Stockholders' equity

8,005
Prepaid Insurance 150
Fixtures 3,000
Total assets $11,115

Total liabilities and equity

$11,115

Actual and forecasted sales for selected months in the upcoming year are as follows:

Month (in thousands) Sales Revenue
January $2,600
February 2,700
March 3,000
April 3,600
May 3,800
June 3,500
July 3,200
August 4,000

Monthly operating expenses are as follows:

Wages and salaries $750
Depreciation 75
Advertising 55
Other costs 350

Cash dividends for the store of $710 thousand are declared during the third month of each quarter and are paid during the first month of the following quarter. Operating expenses, except insurance, rent, and depreciation are paid as incurred. The prepaid insurance is for five more months. Cost of goods sold is equal to 60% of sales. Ending inventories are sufficient for 150% of the next month’s cost of sales. Purchases during any given month are paid in full during the following month. Cash sales account for 50% of the revenue. Of the credit sales, 60% are collected in the next month and 40% are collected in the month after. Money can be borrowed and repaid in multiples of $100 thousand at an interest rate of 12% per year. The company desires a minimum cash balance of $2 million on the first of each month. At the time the principal is repaid, interest is paid on the portion of principal that is repaid. All borrowing is at the beginning of the month, and all repayment is at the end of the month. Money is never repaid at the end of the month it is borrowed.

  • Part A
  • Part B
  • Part C
  • Part D
  • Part E
  • Part F

(c) Prepare a cash disbursements schedule for each month of the second quarter ending June 30. Do not include repayments of borrowings.

Solutions

Expert Solution

Cost of insurance and rent is not given for segregation in other cost


Related Solutions

Developing a Master Budget for a Merchandising Organization Assume Nordstrom prepares budgets quarterly. The following information...
Developing a Master Budget for a Merchandising Organization Assume Nordstrom prepares budgets quarterly. The following information is available for use in planning the second quarter budgets for one of its stores (in thousands). NORDSTROM Balance Sheet March 31 Assets Liabilities and Stockholders' Equity Cash $ 2,525 Merchandise purchases payable $2,400 Accounts receivable 2,040 Dividends payable 710 Inventory 3,400 Stockholders' equity 8,005 Prepaid Insurance 150 Fixtures 3,000 Total assets $11,115 Total liabilities and equity $11,115 Actual and forecasted sales for selected...
Developing a Master Budget for a Merchandising Organization Assume Nordstrom prepares budgets quarterly. The following information...
Developing a Master Budget for a Merchandising Organization Assume Nordstrom prepares budgets quarterly. The following information is available for use in planning the second quarter budgets for one of its stores (in thousands). NORDSTROM Balance Sheet March 31 Assets Liabilities and Stockholders' Equity Cash $ 2,525 Merchandise purchases payable $2,400 Accounts receivable 2,040 Dividends payable 710 Inventory 3,400 Stockholders' equity 8,005 Prepaid Insurance 150 Fixtures 3,000 Total assets $11,115 Total liabilities and equity $11,115 Actual and forecasted sales for selected...
Developing a Master Budget for a Merchandising Organization Dils Brother Department Store prepares budgets quarterly. The...
Developing a Master Budget for a Merchandising Organization Dils Brother Department Store prepares budgets quarterly. The following information is available for use in planning the second quarter budgets for 2017. Dils Brother Department Store Balance Sheet March 31, 2017 Assets    Liabilities and Stockholders' Equity Cash $ 4,000    Accounts payable $31,000 Accounts receivable 31,000    Dividends payable 15,000 Inventory 36,000    Rent payable 3,000 Prepaid Insurance 3,000    Stockholders' equity 50,000 Fixtures 25,000 Total assets $99,000    Total liabilities...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data has been assembled to assist in preparation of the master budget for the second quarter. a. As of March 31 (the end of the prior quarter), the company’s balance sheet showed the following account balances: Cash $9,000 Acct Receviable 48,000 Inventory 12,6000 Buildings & Equip. (net) 214,100 Acct. Payable 18,300 Common Stock 190,000 Retained Earnings 75,400 Totals 283,700 283,700 b. Sales for March total...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data has been assembled to assist in preparation of the master budget for the second quarter. a. As of March 31 (the end of the prior quarter), the company’s balance sheet showed the following account balances: Cash $9,000 Acct Receviable 48,000 Inventory 12,6000 Buildings & Equip. (net) 214,100 Acct. Payable 18,300 Common Stock 190,000 Retained Earnings 75,400 Totals 283,700 283,700 b. Sales for March total...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data has been assembled to assist in preparation of the master budget for the second quarter. a. As of March 31 (the end of the prior quarter), the company’s balance sheet showed the following account balances: Cash $9,000 Acct Receviable 48,000 Inventory 12,6000 Buildings & Equip. (net) 214,100 Acct. Payable 18,300 Common Stock 190,000 Retained Earnings 75,400 Totals 283,700 283,700 b. Sales for March total...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data has been assembled to assist in preparation of the master budget for the second quarter. a. As of March 31 (the end of the prior quarter), the company’s balance sheet showed the following account balances: Cash $9,000 Accounts receivable        48,000 Inventory        12,600 Buildings and equipment (net)      214,100 Accounts payable          18,300 Common Stock        190,000 Retained earnings          75,400 Totals $283,700...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data...
Nadia Company, a merchandising company, prepares its master budget on a quarterly basis. The following data has been assembled to assist in preparation of the master budget for the second quarter. a. As of March 31 (the end of the prior quarter), the company’s balance sheet showed the following account balances: Cash $9,000 Accounts receivable        48,000 Inventory        12,600 Buildings and equipment (net)      214,100 Accounts payable          18,300 Common Stock        190,000 Retained earnings          75,400 Totals $283,700...
Hancock Company, a merchandising company, prepares its master budget on a quarterly basis. The following data...
Hancock Company, a merchandising company, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the second quarter. a. As of December 31 (the end of the prior quarter), the company’s balance sheet showed the following account balances:   Cash $ 13,100   Accounts receivable 55,800   Inventory 18,620   Buildings and equipment (net) 135,000   Accounts payable $ 47,000   Common stock 115,000   Retained earnings 60,520 $ 222,520 $ 222,520 b. Actual...
Hancock Company, a merchandising company, prepares its master budget on a quarterly basis. The following data...
Hancock Company, a merchandising company, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the second quarter a. As of December 31 (the end of the prior quarter), the company’s balance sheet showed the following account balances:   Cash $ 13,100   Accounts receivable 55,800   Inventory 18,620   Buildings and equipment (net) 135,000   Accounts payable $ 47,000   Common stock 115,000   Retained earnings 60,520 $ 222,520 $ 222,520 b. Actual...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT