Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Developing a Master Budget for a Merchandising Organization Peyton Department Store prepares budgets quarterly. The following information is available for use in planning the second

Developing a Master Budget for a Merchandising Organization Peyton Department Store prepares budgets quarterly. The following information is available for use in planning the second quarter budgets for 2010.

PEYTON DEPARTMENT STORE Balance Sheet March 31, 2010
Assets Liabilities and Stockholders' Equity
Cash $3,000

Accounts payable

$26,000
Accounts receivable 25,000

Dividends payable

17,000
Inventory 30,000

Rent payable

2,000
Prepaid Insurance 2,000

Stockholders' equity

40,000
Fixtures 25,000
Total assets $85,000

Total liabilities and equity

$85,000

Actual and forecasted sales for selected months in 2010 are as follows:

Month Sales Revenue
January $50,000
February 50,000
March 40,000
April 50,000
May 60,000
June 70,000
July 90,000
August 80,000

Monthly operating expenses are as follows:

Wages and salaries $27,000
Depreciation 100
Utilities 1,000
Rent 2,000

Cash dividends of $17,000 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 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 $3,000 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, 2010.

Peyton Department Store Monthly Purchase Budget Quarter Ending June 30, 2010
April May June Total
Budgeted purchases Answer

Answer

Answer

Answer

(b) Prepare a cash receipts schedule for each month of the second quarter ending June 30, 2010. Do not include borrowings.

Peyton Department Store Schedule of Monthly Cash Receipts Quarter Ending June 30, 2010
April May June Total
Total cash receipts Answer

Answer

Answer

Answer

(c) Prepare a cash disbursements schedule for each month of the second quarter ending June 30, 2010. Do not include repayments of borrowings.

Peyton Department Store Schedule of Monthly Cash Disbursements Quarter Ending June 30, 2010
April May June Total
Total cash disbursements Answer

Answer

Answer

Answer

(d) Prepare a cash budget for each month of the second quarter ending June 30, 2010. Include budgeted borrowings and repayments.

Only use negative signs, if needed, for: excess receipts over disbursements, balance before borrowings and cash balances (beginning and ending).

Peyton Department Store Monthly Cash Budget Quarter Ending June 30, 2010
April May June Total
Cash balance, beginning Answer

Answer

Answer

Answer

Receipts Answer

Answer

Answer

Answer

Disbursements Answer

Answer

Answer

Answer

Excess receipts over disb. Answer

Answer

Answer

Answer

Balance before borrowings Answer

Answer

Answer

Answer

Borrowings Answer

Answer

Answer

Answer

Loan repayments Answer

Answer

Answer

Answer

Cash balance, ending Answer

Answer

Answer

Answer

(e) Prepare an income statement for each month of the second quarter ending June 30, 2010.

Only use negative signs to show net losses in income.

Peyton Department Store Budgeted Monthly Income Statements Quarter Ending June 30, 2010
April May June Total
Sales Answer

Answer

Answer

Answer

Cost of sales Answer

Answer

Answer

Answer

Gross profit Answer

Answer

Answer

Answer

Operating expenses:
Wages and salaries Answer

Answer

Answer

Answer

Depreciation Answer

Answer

Answer

Answer

Utilities Answer

Answer

Answer

Answer

Rent Answer

Answer

Answer

Answer

Insurance Answer

Answer

Answer

Answer

Interest Answer

Answer

Answer

Answer

Total expenses Answer

Answer

Answer

Answer

Net income Answer

Answer

Answer

Answer

(f) Prepare a budgeted balance sheet as of June 30, 2010.

Peyton Department Store Budgeted Balance Sheet June 30, 2010
Assets Liabilities and Equity
Cash Answer

Merchandise payable Answer

Accounts receivable Answer

Dividend payable Answer

Inventory Answer

Rent payable Answer

Prepaid insurance Answer

Loans payable Answer

Fixtures Answer

Interest payable Answer

Total assets Answer

Stockholders' equity Answer

Total liab. & equity Answer

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Horngrens Accounting The Managerial Chapters

Authors: Tracie L. Miller-Nobles, Brenda L. Mattison, Ella Mae Matsumura

11th Global Edition

1292105879, 978-1292105871

More Books

Students also viewed these Accounting questions

Question

=+b) What would you recommend doing next to help improve the model?

Answered: 1 week ago