Question

In: Accounting

The May 31, balance sheet for MPIX, INC., a photographic printing company is as follows: Balance...

The May 31, balance sheet for MPIX, INC., a photographic printing company is as follows:

Balance Sheet

May 31

Assets:

Cash $15,000

Accounts Recivable 65,000

Inventory 30,000

Buildings and equipment, net depreciation 500,000

Total assets $610,000

Liabilities and Stockholders equity

Accounts payable $90,000

Notes Payable $5,000

Capital stock 420,000

retained earnings 95,000

total $610,000

The company is in the process of preparing a budget for June and has assembled the following data:

a. Sales are budgeted at $250,000 for June.  Of these sales, $60,000 will be for case, with the remainder being credit sales. One-half of a month’s credit sales are collected in the month the sales are made, and the remainder is collected the following month.  All of the May 31 accounts receivable will be collected in June.

b. Purchases of inventory are expected to total $200,000 during June.  These purchases will be on account.  Forty percent of all inventory purchases are paid for in the month of purchase with the remainder being paid in the following month.  All of the May 31 accounts payable to suppliers will be paid during June.

c. The June 30 inventory balance is budgeted at $40,000.

d. Selling and administrative expenses for June are budgeted at $51,000, exclusive of depreciation.  These expenses will be paid in cash.  Depreciation is budgeted at $2,000 for the month.

e. The note payable on May 31 balance sheet will be paid during June.  The company’s interest expense for June (on all borrowing) will be $500, which will be paid in cash.

f. New warehouse equipment costing $9,000 will be purchased for cash during June.

g. During June, the company will borrow $18,000 from its bank by giving a new note payable to the bank for that amount.  The note will be due in one year.

Required

Note: Name your file starting with your last name. For example:   Robbins_Susan_Case Study 2 (USE EXCEL TO COMPLETE):

1. Prepare a cash budget for June.  Support your budget with a schedule of expected cast collections from sales a schedule of expected cash disbursements for inventory purchases.

2. Using Excel, prepare a budgeted income statement for June.  Use the absorption costing income statement.

3. Using Excel, prepare a budgeted balance sheet as of June 30. Be sure to use Excel to calculate your answers.

4. Prepare a paragraph or two of the briefing you would conduct with the Chief Operating Officer concerning the performance from May to June.

Please be careful with your format.  Follow the formats in Chapter 8.  Be sure headings are in your statements.  These statements should look professional as the reports are coming from the Chief Financial Officer to the Chief Executive Officer.

Solutions

Expert Solution

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

The balance sheet of Snapshot, Inc., a distributor of photographic supplies, as of May 31 is...
The balance sheet of Snapshot, Inc., a distributor of photographic supplies, as of May 31 is given below: Snapshot, Inc. Balance Sheet May 31 Assets   Cash $ 6,000         Accounts receivable 90,000         Inventory 38,000         Buildings and equipment, net of depreciation 680,000         Total assets $ 814,000       Liabilities and Stockholders' Equity   Accounts payable $ 81,000         Note payable 33,000         Capital stock 600,000         Retained earnings 100,000         Total liabilities and stockholders' equity $ 814,000       The company...
The balance sheet of Snapshot, Inc., a distributor of photographic supplies, as of May 31 is...
The balance sheet of Snapshot, Inc., a distributor of photographic supplies, as of May 31 is given below: Snapshot, Inc. Balance Sheet May 31 Assets   Cash $ 7,000         Accounts receivable 83,000         Inventory 32,000         Buildings and equipment, net of depreciation 610,000         Total assets $ 732,000       Liabilities and Stockholders' Equity   Accounts payable $ 111,000         Note payable 26,000         Capital stock 530,000         Retained earnings 65,000         Total liabilities and stockholders' equity $ 732,000       The company...
The balance sheet of Snapshot, Inc., a distributor of photographic supplies, as of May 31 is...
The balance sheet of Snapshot, Inc., a distributor of photographic supplies, as of May 31 is given below: Snapshot, Inc. Balance Sheet May 31 Assets   Cash $ 5,000         Accounts receivable 89,000         Inventory 40,000         Buildings and equipment, net of depreciation 670,000         Total assets $ 804,000       Liabilities and Stockholders' Equity   Accounts payable $ 87,000         Note payable 32,000         Capital stock 590,000         Retained earnings 95,000         Total liabilities and stockholders' equity $ 804,000       The company...
The balance sheet of Snapshot, Inc., a distributor of photographic supplies, as of May 31 is...
The balance sheet of Snapshot, Inc., a distributor of photographic supplies, as of May 31 is given below: Snapshot, Inc. Balance Sheet May 31 Assets   Cash $ 7,000         Accounts receivable 75,000         Inventory 39,000         Buildings and equipment, net of depreciation 530,000         Total assets $ 651,000       Liabilities and Stockholders' Equity   Accounts payable $ 113,000         Note payable 18,000         Capital stock 450,000         Retained earnings 70,000         Total liabilities and stockholders' equity $ 651,000       The company...
Tulip Inc.’s balance sheet is as follows: Balance Sheet January 1 December 31 Assets: Cash $...
Tulip Inc.’s balance sheet is as follows: Balance Sheet January 1 December 31 Assets: Cash $ 12,000 $ 7,000 Accounts receivable 2,000 11,000 Inventory 24,000 39,000 Long-term investments 9,000 23,000 Property, plant, & equipment 100,000 83,000 Less accumulated depreciation (62,000) (66,000) Total $ 85,000 $97,000 Liabilities and stockholders’ equity: Accounts payable $ 28,000 $ 9,000 Income taxes payable 2,000 1,000 Bonds payable 10,000 16,000 Common stock 30,000 42,000 Retained earnings 15,000 29,000 Total $85,000 $97,000 Tulip reported net income of...
The comparative balance sheet of Navaria Inc. for December 31, 20Y3 and 20Y2, is as follows:...
The comparative balance sheet of Navaria Inc. for December 31, 20Y3 and 20Y2, is as follows: 1 Dec. 31, 20Y3 Dec. 31, 20Y2 2 Assets 3 Cash $155,000.00 $150,000.00 4 Accounts receivable (net) 450,000.00 400,000.00 5 Inventories 770,000.00 750,000.00 6 Investments 0.00 100,000.00 7 Land 500,000.00 0.00 8 Equipment 1,400,000.00 1,200,000.00 9 Accumulated depreciation-equipment (600,000.00) (500,000.00) 10 Total assets $2,675,000.00 $2,100,000.00 11 Liabilities and Stockholders’ Equity 12 Accounts payable $340,000.00 $300,000.00 13 Accrued expenses payable 45,000.00 50,000.00 14 Dividends payable...
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows:...
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows: Dec. 31, 20Y3 Dec. 31, 20Y2 2 Assets 3 Cash $155,000.00 $150,000.00 4 Accounts receivable (net) 450,000.00 400,000.00 5 Inventories 770,000.00 750,000.00 6 Investments 0.00 100,000.00 7 Land 500,000.00 0.00 8 Equipment 1,400,000.00 1,200,000.00 9 Accumulated depreciation-equipment (600,000.00) (500,000.00) 10 Total assets $2,675,000.00 $2,100,000.00 11 Liabilities and Stockholders’ Equity 12 Accounts payable (merchandise creditors) $340,000.00 $300,000.00 13 Accrued expenses payable (operating expenses) 45,000.00 50,000.00...
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows:...
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows: 1 Dec. 31, 20Y3 Dec. 31, 20Y2 2 Assets 3 Cash $626,640.00 $585,760.00 4 Accounts receivable (net) 226,900.00 208,390.00 5 Inventories 641,350.00 616,130.00 6 Investments 0.00 239,300.00 7 Land 328,730.00 0.00 8 Equipment 705,940.00 553,530.00 9 Accumulated depreciation-equipment (166,970.00) (148,000.00) 10 Total assets $2,362,590.00 $2,055,110.00 11 Liabilities and Stockholders’ Equity 12 Accounts payable (merchandise creditors) $425,140.00 $404,540.00 13 Accrued expenses payable (operating expenses) 42,020.00...
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows:...
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows: 1 Dec. 31, 20Y3 Dec. 31, 20Y2 2 Assets 3 Cash $626,170.00 $585,760.00 4 Accounts receivable (net) 227,840.00 208,880.00 5 Inventories 641,390.00 616,790.00 6 Investments 0.00 240,820.00 7 Land 327,380.00 0.00 8 Equipment 704,290.00 554,020.00 9 Accumulated depreciation-equipment (167,160.00) (148,930.00) 10 Total assets $2,359,910.00 $2,057,340.00 11 Liabilities and Stockholders’ Equity 12 Accounts payable (merchandise creditors) $424,670.00 $404,080.00 13 Accrued expenses payable (operating expenses) 43,080.00...
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows:...
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows: 1 Dec. 31, 20Y3 Dec. 31, 20Y2 2 Assets 3 Cash $626,170.00 $585,760.00 4 Accounts receivable (net) 227,840.00 208,880.00 5 Inventories 641,390.00 616,790.00 6 Investments 0.00 240,820.00 7 Land 327,380.00 0.00 8 Equipment 704,290.00 554,020.00 9 Accumulated depreciation-equipment (167,160.00) (148,930.00) 10 Total assets $2,359,910.00 $2,057,340.00 11 Liabilities and Stockholders’ Equity 12 Accounts payable (merchandise creditors) $424,670.00 $404,080.00 13 Accrued expenses payable (operating expenses) 43,080.00...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT