Home / Questions / PROBLEM 8–27 Completing a Master Budget LO2 LO4 LO7 LO8 LO9 LO10 Nordic Company, a merchan...

PROBLEM 8–27 Completing a Master Budget LO2 LO4 LO7 LO8 LO9 LO10 Nordic Company, a merchandising company prepares its master budget on a quarterly basis The following data have been

PROBLEM 8–27 Completing a Master Budget [LO2, LO4, LO7, LO8, LO9, LO10]

Nordic Company, a merchandising company, prepares its master budget on a quarterly basis. The fol- lowing data have 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 follow- ing account balances:

Cash . . . . . . . . . . . . . . . . . . . . . . . . .	$ 9,000
Accounts receivable . . . . . . . . . . . . .	48,000
Inventory. . . . . . . . . . . . . . . . . . . . . .	12,600
Buildings and equipment (net) . . . . .	214,100
Accounts payable . . . . . . . . . . . . . . .		$ 18,300
Capital stock . . . . . . . . . . . . . . . . . . .		190,000
Retained earnings . . . . . . . . . . . . . . .		75,400
	$283,700	$283,700

b. Actual sales for March and budgeted sales for April–July are as follows:

March (actual) . . . . . . . . . . . . . . .	$60,000
April . . . . . . . . . . . . . . . . . . . . . .	$70,000
May . . . . . . . . . . . . . . . . . . . . . .	$85,000
June . . . . . . . . . . . . . . . . . . . . . .	$90,000
July . . . . . . . . . . . . . . . . . . . . . . .	$50,000

c. Sales are 20% for cash and 80% on credit. All payments on credit sales are collected in the month following the sale. The accounts receivable at March 31 are a result of March credit sales.

d. The company’s gross margin percentage is 40% of sales. (In other words, cost of goods sold is 60% of sales.)

e. Monthly selling and administrative expenses are budgeted as follows: salaries and wages,

$7,500 per month; shipping, 6% of sales; advertising, $6,000 per month; other expenses, 4% of sales. Depreciation, including depreciation on new assets acquired during the quarter, will be $6,000 for the quarter.

f. Each month’s ending inventory should equal 30% of the following month’s cost of goods sold.

g. Half of a month’s inventory purchases are paid for in the month of purchase and half in the following month.

h. Equipment purchases during the quarter will be as follows: April, $11,500; and May, $3,000.

i. Dividends totaling $3,500 will be declared and paid in June.

j. Management wants to maintain a minimum cash balance of $8,000. The company has an agreement with a local bank that allows the company to borrow in increments of $1,000 at the beginning of each month, up to a total loan balance of $20,000. The interest rate on these loans is 1% per month, and for simplicity, we will assume that interest is not compounded. The company would, as far as it is able, repay the loan plus accumulated interest at the end of the quarter.

Required:

Using the data above, complete the following statements and schedules for the second quarter:

1. Schedule of expected cash collections:

2. a. Merchandise purchases budget:

b. Schedule of expected cash disbursements for merchandise purchases:

3. Schedule of expected cash disbursements for selling and administrative expenses:

4. Cash budget:

5. Prepare an absorption costing income statement for the quarter ending June 30 as shown in Schedule 9 in the chapter.

6. Prepare a balance sheet as of June 30.

Jun 28 2020 View more View Less

Answer (Solved)

question Subscribe To Get Solution

PROBLEM 8–27 Completing a Master Budget LO2 LO4 LO7 LO8 LO9 LO10 Nordic Company, a merchandising company prepares its master budget on a quarterly basis The following data have been

Answer (Solved)

Related Questions

Not yet answered Marked out of At a price of $20, a store can sell 24 picture frames a day. At a price of $18 the store can sell 33 picture frames a day. Since total revenue by the price decrease

$5 6000 10000 $4 8000 8000 $3 10000 6000 $2 12000 4000 $1 14000 2000 What are the equilibrium price and the equilibrium quantity Suppose the price is currently $5 Explain what

home demand curve for wheat is D100 20P its supply curve is S 20 20P Derive and graph Home import demand schedule what would the price of wheat be in the absence of trade

The cylindrical portion of a compressed-air tank is fabricated of steel plate that is welded along a helix that makes an angle

de deficit occurs when A a countrys firms open more stores abroad than foreign firms open in the country B foreign firms 9 A trade deficit occurs when A a countrys firms open more stores abroad

You run a construction firm You have just won a contract to construct a government office building Constructing it will take one year and

In 1995 Taiwan implemented a National Health Insurance NHI program which is a universal and comprehensive health insurance After the NHI was implemented ambulatory care services expenditures

Write a 750 word paper that does the following: Summarizes your background and what makes you unique in a 1-paragraph elevator pitch Identifies 3 to 4 companies

Average Social Media Follower Donation, by Charity, in USD Year 1 Year 2 Year 3 Charitable 8.04 10.05 15.00 Delend 4.34 0.10 NPLC 4.29 5.36 8.00 Repair Project 477 5.16 190 Which of the following

Pre-Calculus

Subject Categories

Create an Account

Sign in to your account

Forgot Your Password ?

PROBLEM 8–27 Completing a Master Budget LO2 LO4 LO7 LO8 LO9 LO10 Nordic Company, a merchandising company prepares its master budget on a quarterly basis The following data have been

Answer (Solved)

Related Questions

Not yet answered Marked out of At a price of $20, a store can sell 24 picture frames a day. At a price of $18 the store can sell 33 picture frames a day. Since total revenue by the price decrease

$5 6000 10000 $4 8000 8000 $3 10000 6000 $2 12000 4000 $1 14000 2000 What are the equilibrium price and the equilibrium quantity Suppose the price is currently $5 Explain what

home demand curve for wheat is D100 20P its supply curve is S 20 20P Derive and graph Home import demand schedule what would the price of wheat be in the absence of trade

The cylindrical portion of a compressed-air tank is fabricated of steel plate that is welded along a helix that makes an angle

de deficit occurs when A a countrys firms open more stores abroad than foreign firms open in the country B foreign firms 9 A trade deficit occurs when A a countrys firms open more stores abroad

You run a construction firm You have just won a contract to construct a government office building Constructing it will take one year and

In 1995 Taiwan implemented a National Health Insurance NHI program which is a universal and comprehensive health insurance After the NHI was implemented ambulatory care services expenditures

Write a 750 word paper that does the following: Summarizes your background and what makes you unique in a 1-paragraph elevator pitch Identifies 3 to 4 companies

Average Social Media Follower Donation, by Charity, in USD Year 1 Year 2 Year 3 Charitable 8.04 10.05 15.00 Delend 4.34 0.10 NPLC 4.29 5.36 8.00 Repair Project 477 5.16 190 Which of the following

Pre-Calculus

Subject Categories