Managerial Accounting: P9-15 The balance sheet of Phototec, Inc., a distributor of photographic

Managerial Accounting

P9-15
The balance sheet of Phototec, Inc., a distributor of photographic supplies, as of May 31 is given below:
PHOTOTEC, INC,
May 31
Assets
Cash $ 8,000
Accounts receivable 72,000
Inventory 30,000
Buildings and equipment, net of depreciation 500,000
Total assets $610,000Liabilities and Stockholders' Equity
Accounts payable, suppliers $ 90,000
Note payable 15,000
Capital stock, no par 420,000
Retained earnings 85,000
Total liabilities and stockholders' equity $610,000

Phototec, Inc., has not budgeted previously, and for this reason it is limiting its master budget planning horizon to just one month ahead-namely, June. The company has assembled the following budgeted data relating to June:
A. Sales are budgeted at $250,000. Of these sales, $60,000 will be for cash; the remainder will be credit sales. One-half of a month's credit sales are collected in the month the sales are made, and the remainder is collected in the month following. 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 all be on account. Forty percent of all inventory purchases are paid for in the month of purchase; the remainder is 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. Operating 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 the 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 new note will be due in one year.

Required:
1. Prepare a cash budget for June. Support your budget with schedules showing budgeted cash receipts from sales and budgeted cash payments for inventory purchases.
2. Prepare a budgeted income statement for June. Use the income statement format as shown Schedule 9.
3. Prepare a budgeted balance sheet as of June 30.
Powered by