Question

In: Accounting

Dils Brother Department Store prepares budgets quarterly. The following information is available for use in planning...

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 and equity

$99,000

Actual and forecasted sales for selected months in 2017 are as follows:

Month

Sales Revenue

January

$ 70,000

February

60,000

March

50,000

April

60,000

May

70,000

June

80,000

July

100,000

August

90,000

Monthly operating expenses are as follows:

Wages and salaries

$ 27,000

Depreciation

100

Utilities

1,500

Rent

3,000

Cash dividends of $15,000 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. Rent is paid during the following month. The prepaid insurance is for five more months. Cost of goods sold is equal to 50 percent of sales. Ending inventories are sufficient for 120 percent of the next month's cost of sales. Purchases during any given month are paid in full during the following month. All sales are on account, with 50 percent collected during the month of sale, 40 percent during the next month, and 10 percent during the month thereafter. Money can be borrowed and repaid in multiples of $1,000 at an interest rate of 12 percent per year. The company desires a minimum cash balance of $4,000 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.

(a) Prepare a purchases budget for each month of the second quarter ending June 30, 2017.

(b) Prepare a cash receipts schedule for each month of the second quarter ending June 30, 2017. Do not include borrowings.

C. Prepare a cash disbursements schedule for each month of the second quarter ending June 30, 2017. Do not include repayments of borrowings.

(d) Prepare a cash budget for each month of the second quarter ending June 30, 2017. Include budgeted borrowings and repayments.

e. Prepare an income statement for each month of the second quarter ending June 30, 2017.

f. Prepare a budgeted balance sheet as of June 30, 2017.

Solutions

Expert Solution


Related Solutions

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...
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 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...
TO Industries prepares monthly cash budgets. The following budget information is available for April and May...
TO Industries prepares monthly cash budgets. The following budget information is available for April and May 2020: April May Sales $650,000 $700,000 Direct material purchases 220,000 240,000 Direct labor 175,000 180,000 Manufacturing overhead 120,000 130,000 Selling and administrative expenses 150,000 150,000 All sales are credit sales. The company expects to collect 65% from customers in the month of the sale and the remaining 35% in first month following the sale. The company purchases direct materials on account. The company pays...
TO Industries prepares monthly cash budgets. The following budget information is available for July and August...
TO Industries prepares monthly cash budgets. The following budget information is available for July and August 2017: July August Sales $700,000 $800,000 Direct material purchases 220,000 240,000 Direct labor 200,000 230,000 Manufacturing overhead 120,000 150,000 Selling and administrative expenses 150,000 160,000 All sales are credit sales. The company expects to collect 60% from customers in the month of the sale and the remaining 40% in first month following the sale. The company purchases direct materials on account. The company pays...
TO Industries prepares monthly cash budgets. The following budget information is available for April and May...
TO Industries prepares monthly cash budgets. The following budget information is available for April and May 2019: April May Sales $650,000 $700,000 Direct material purchases 220,000 240,000 Direct labor 175,000 180,000 Manufacturing overhead 120,000 130,000 Selling and administrative expenses 150,000 150,000 All sales are credit sales. The company expects to collect 60% from customers in the month of the sale and the remaining 40% in first month following the sale. The company purchases direct materials on account. The company pays...
Part I. Master Budgets Farmer Manufacturing, Inc. prepares their budgets on a quarterly basis. Below is...
Part I. Master Budgets Farmer Manufacturing, Inc. prepares their budgets on a quarterly basis. Below is information which will be used to prepare their first quarter budget. Forecasted sales in units for each product are as follows: January February March Product A 22,000 units 25,000 units 33,000 units The average selling price is $36 per unit. Below is additional information which will be needed to prepare the master budget: Company policy requires that each month’s ending inventory (finished goods) be...
ABCCompany, an office supplies specialty store, prepares its master budget on a quarterly basis. The following...
ABCCompany, an office supplies specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparation of the master budget for the first quarter: a. As of December 31 (the end of the prior quarter), the company's general ledger showed the following account balances: Debit Credit Cash $48,000 Accounts receivable 224,000 Inventory 60,000 Buildings and equipment (net) 370,000 Accounts payable $93,000 Capital shares 500,000 Retained earnings 109,000 $702,000 $702,000 b. Actual sales...
Edmonds Company, a sports specialty store, prepares its master budget on a quarterly basis. The following...
Edmonds Company, a sports specialty store, prepares its master budget on a quarterly basis. The following data have been assembled to assist in preparing the master budget for the first quarter: Edmonds Company Balance Sheet December 31, 2016 Cash $48,000 Accounts receivable $84,000 Inventory $80,000 Buildings and equipment (net) $490,000 $702,000 Accounts payable $90,000 Common stock $500,000 Retained earnings $112,000 $702,000 Information from marketing regarding sales: Actual Sales for December were $280,000. Sales Projections for January through April are: January:...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT