Actual and forecasted sales for selected months in the upcoming year are as follows: Month (in thousands) Sales Revenue January February March April May June July August $2,600 2,700 3,000 3,600 3,800 3,500 3,200 4,000 Monthly operating expenses are as follows: Wages and salaries $750 Depreciation 75 Advertising Other costs 55 350 Cash dividends for the store of $710 thousand 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. The prepaid insurance is for five more months. Cost of goods sold is equal to 60% of sales. Ending inventories are sufficient for 150% of the next month's cost of sales. Purchases during any given month are paid in full during the following month. Cash sales account for 50% of the revenue. Of the credit sales, 60% are collected in the next month and 40% are collected in the month after. Money can be borrowed and repaid in multiples of $100 thousand at an interest rate of 12% per year. The company desires a minimum cash balance of $2 million 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. (e) Prepare an income statement for each month of the second quarter ending June 30. Only use negative signs to show net losses for income.
Actual and forecasted sales for selected months in the upcoming year are as follows: Month (in thousands) Sales Revenue January February March April May June July August $2,600 2,700 3,000 3,600 3,800 3,500 3,200 4,000 Monthly operating expenses are as follows: Wages and salaries $750 Depreciation 75 Advertising Other costs 55 350 Cash dividends for the store of $710 thousand 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. The prepaid insurance is for five more months. Cost of goods sold is equal to 60% of sales. Ending inventories are sufficient for 150% of the next month's cost of sales. Purchases during any given month are paid in full during the following month. Cash sales account for 50% of the revenue. Of the credit sales, 60% are collected in the next month and 40% are collected in the month after. Money can be borrowed and repaid in multiples of $100 thousand at an interest rate of 12% per year. The company desires a minimum cash balance of $2 million 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. (e) Prepare an income statement for each month of the second quarter ending June 30. Only use negative signs to show net losses for income.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Transcribed Image Text: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).
Cash
NORDSTROM
Balance Sheet
March 31
Liabilities and Stockholders' Equity
$ 2,525 Merchandise purchases payable
$2,400
710
Dividends payable
Stockholders' equity 8,005
Assets
Accounts receivable
Inventory
2,040
3,400
Prepaid Insurance
150
Fixtures
3,000
Total assets
$11,115
Total liabilities and equity $11,115
Actual and forecasted sales for selected months in the upcoming year are as follows:
Month (in thousands) Sales Revenue
January
February
March
April
May
June
July
August
$2,600
2,700
3,000
3,600
3,800
3,500
3,200
4,000
Monthly operating expenses are as follows:
Wages and salaries $750
Depreciation
75
Advertising
Other costs
55
350
Cash dividends for the store of $710 thousand 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. The
prepaid insurance is for five more months. Cost of goods sold is equal to 60% of sales. Ending inventories are sufficient for
150% of the next month's cost of sales. Purchases during any given month are paid in full during the following month. Cash
sales account for 50% of the revenue. Of the credit sales, 60% are collected in the next month and 40% are collected in the
month after. Money can be borrowed and repaid in multiples of $100 thousand at an interest rate of 12% per year. The
company desires a minimum cash balance of $2 million 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.
(e) Prepare an income statement for each month of the second quarter ending June 30.
Only use negative signs to show net losses for income.
NORDSTROMS
Budgeted Monthly Income Statements (in thousands)
Quarter Ending June 30
April
May
June
Total
Sales
$ 3,600 $ 3,800 $
3,500 $
10,900
Cost of sales
2,160
2,280
2,100
6,540
Gross profit
1,440
1,520
1,400
4,360
Operating expenses:
Wages and salaries
750
750
Depreciation
75
Advertising
55
Other costs
350
Insurance
30
> > > >
75
55
350
> > >
750
2,250
75
225
55
165
30
、、
350
1,050
30
90
Interest
0x
4 x
9 ×
13
Total expenses
1,260 x
1,264 x
$
Pre-tax income
180 x
$
256 x $
1,269 x
131 x $
3,793
567
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 5 steps with 19 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education