Millen Corporation is a merchandiser that is preparing a master budget for the month of July....

Transcribed Image Text:

Millen Corporation is a merchandiser that is preparing a master budget for the month of July. The company's balance sheet as of June 30th is shown below: Millen Corporation Balance Sheet June 30 Assets Cash Accounts receivable Inventory Plant and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 120,000 166,000 37,200 554,800 $ 878,000 $ 93,000 586,000 199,688 $ 878,000 Millen's managers have made the following additional assumptions and estimates: 1. Estimated sales for July and August are $310,000 and $330,000, respectively. 2. Each month's sales are 20% cash sales and 80% credit sales. Each month's credit sales are collected 30% In the month of sale and 70% In the month following the sale. All of the accounts receivable at June 30 will be collected in July. 3. Each month's ending Inventory must equal 20% of the cost of next month's sales. The cost of goods sold is 60% 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 June 30 will be paid in July. 4. Monthly selling and administrative expenses are always $70,000. Each month $10,000 of this total amount is depreciation expense and the remaining $60,000 relates to expenses that are paid in the month they are incurred. 5. The company does not plan to buy or sell any plant and equipment during July. It will not borrow any money, pay a dividend, Issue any common stock, or repurchase any of its own common stock during July. Required: 1. Calculate the expected cash collections for July. 2. Calculate the expected cash disbursements for merchandise purchases for July. 3. Prepare a cash budget for July. 4. Prepare a budgeted Income statement for the month ended July 31st. Use an absorption format. 5. Prepare a budgeted balance sheet as of July 31st 6. Calculate the estimated accounts receivable turnover and Inventory turnover for the month of July. 7. Calculate the estimated operating cycle for the month of July. (Hint: Use 30 days in the numerator to calculate the average collection period and the average sales period.) 8. Using the Indirect method, calculate the estimated net cash provided by operating activities for July. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Calculate the expected cash collections for July. Expected cash collections for July Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Calculate the expected cash disbursements for merchandise purchases for July. Expected cash disbursements for merchandise purchases for July Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Prepare a cash budget for July. Millen Corporation Cash Budget For the Month of July Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchase of inventory Selling and administrative expenses Total cash disbursements Excess of cash available over disbursements Financing: Borrowing-note Repayments-note Interest Total financing 0 0 0 0 Ending cash balance S 0 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Prepare a budgeted income statement for the month ended July 31. Use an absorption format. Millen Corporation Budgeted Income Statement For the Month of July 0 0 0 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Prepare a budgeted balance sheet as of July 31. Millen Corporation Budgeted Balance Sheet July 31 Assets Total assets $ 0 Liabilities and Stockholders' Equity Total liabilities and stockholders' equity S 0 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Calculate the estimated accounts receivable turnover and inventory turnover for the month of July. (Round your answers to 2 decimal places.) Accounts receivable turnover Inventory turnover Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Calculate the estimated operating cycle for the month of July. (Hint: Use 30 days in the numerator to calculate the average collection period and the average sales period.) (Round your intermediate calculations and final answer to 2 decimal places.) Operating cycle days Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Using the indirect method, calculate the estimated net cash provided by operating activities for July. (Amounts to be deducted should be indicated by a minus sign.) Adjustments to convert net income to a cash basis: 0 S 0 Millen Corporation is a merchandiser that is preparing a master budget for the month of July. The company's balance sheet as of June 30th is shown below: Millen Corporation Balance Sheet June 30 Assets Cash Accounts receivable Inventory Plant and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings Total liabilities and stockholders' equity $ 120,000 166,000 37,200 554,800 $ 878,000 $ 93,000 586,000 199,688 $ 878,000 Millen's managers have made the following additional assumptions and estimates: 1. Estimated sales for July and August are $310,000 and $330,000, respectively. 2. Each month's sales are 20% cash sales and 80% credit sales. Each month's credit sales are collected 30% In the month of sale and 70% In the month following the sale. All of the accounts receivable at June 30 will be collected in July. 3. Each month's ending Inventory must equal 20% of the cost of next month's sales. The cost of goods sold is 60% 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 June 30 will be paid in July. 4. Monthly selling and administrative expenses are always $70,000. Each month $10,000 of this total amount is depreciation expense and the remaining $60,000 relates to expenses that are paid in the month they are incurred. 5. The company does not plan to buy or sell any plant and equipment during July. It will not borrow any money, pay a dividend, Issue any common stock, or repurchase any of its own common stock during July. Required: 1. Calculate the expected cash collections for July. 2. Calculate the expected cash disbursements for merchandise purchases for July. 3. Prepare a cash budget for July. 4. Prepare a budgeted Income statement for the month ended July 31st. Use an absorption format. 5. Prepare a budgeted balance sheet as of July 31st 6. Calculate the estimated accounts receivable turnover and Inventory turnover for the month of July. 7. Calculate the estimated operating cycle for the month of July. (Hint: Use 30 days in the numerator to calculate the average collection period and the average sales period.) 8. Using the Indirect method, calculate the estimated net cash provided by operating activities for July. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Calculate the expected cash collections for July. Expected cash collections for July Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Calculate the expected cash disbursements for merchandise purchases for July. Expected cash disbursements for merchandise purchases for July Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Prepare a cash budget for July. Millen Corporation Cash Budget For the Month of July Beginning cash balance Add collections from customers Total cash available Less cash disbursements: Purchase of inventory Selling and administrative expenses Total cash disbursements Excess of cash available over disbursements Financing: Borrowing-note Repayments-note Interest Total financing 0 0 0 0 Ending cash balance S 0 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Prepare a budgeted income statement for the month ended July 31. Use an absorption format. Millen Corporation Budgeted Income Statement For the Month of July 0 0 0 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Prepare a budgeted balance sheet as of July 31. Millen Corporation Budgeted Balance Sheet July 31 Assets Total assets $ 0 Liabilities and Stockholders' Equity Total liabilities and stockholders' equity S 0 Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Calculate the estimated accounts receivable turnover and inventory turnover for the month of July. (Round your answers to 2 decimal places.) Accounts receivable turnover Inventory turnover Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Calculate the estimated operating cycle for the month of July. (Hint: Use 30 days in the numerator to calculate the average collection period and the average sales period.) (Round your intermediate calculations and final answer to 2 decimal places.) Operating cycle days Complete this question by entering your answers in the tabs below. Required 1 Required 2 Required 3 Required 4 Required 5 Required 6 Required 7 Required 8 Using the indirect method, calculate the estimated net cash provided by operating activities for July. (Amounts to be deducted should be indicated by a minus sign.) Adjustments to convert net income to a cash basis: 0 S 0