70.2K

Verified Solution

Link Copied!

There is a retailer. Its accountants are preparing the company's 2nd quarter master budget. The company has the following balance sheet as of March 31.

Balance Sheet
March 31
Assets
Cash	$	73,000
Accounts receivable		125,000
Inventory		56,000
Plant and equipment, net of depreciation		221,000
Total assets	$	475,000
Liabilities and Stockholders Equity
Accounts payable	$	82,000
Common stock		309,000
Retained earnings		84,000
Total liabilities and stockholders equity	$	475,000

Their accountants have made the following estimates:

1. Sales for April, May, June, and July will be $320,000, $340,000, $330,000, and $350,000, respectively.

2. All sales are on credit. Each months credit sales are collected 35% in the month of sale and 65% in the month following the sale. All of the accounts receivable at March 31 will be collected in April.

3. Each months ending inventory must equal 25% of next months cost of goods sold. The cost of goods sold is 70% of sales. The company pays for 40% of its merchandise purchases in the month of the purchase and the remaining 60% in the month following the purchase. All of the accounts payable at March 31 are related to previous merchandise purchases and will be paid in April.

4. Monthly selling and administrative expenses are always $40,000. Each month $6,000 of this total amount is depreciation expense and the remaining $34,000 is spent for expenses that are paid in the month they are incurred.

5. The company will not borrow money or pay or declare dividends during the 2nd quarter. The company will not issue any common stock or repurchase its own stock during the 2nd quarter.

1) How much is the company's expected cash collections in the month of May?

2) How much is the company's expected cash disbursement for merchandise in the month of April?

3) How much is the company's expected merchandise purchases in the month of June?

4) How much is the company's expected total Net Operating Income for the 2nd quarter ending on June 30?

5) How much is the company's expected Accounts Receivable balance on June 30?

Answer & Explanation Solved by verified expert

See Answer