Question

Peabody, Inc., sells fireworks. The company’s marketing director developed the following cost of goods sold budget...

Peabody, Inc., sells fireworks. The company’s marketing director developed the following cost of goods sold budget for April, May, June, and July.

April May June July
  Budgeted cost of goods sold $64,000 $74,000 $84,000 $90,000

     Peabody had a beginning inventory balance of $3,600 on April 1 and a beginning balance in accounts payable of $14,100. The company desires to maintain an ending inventory balance equal to 15 percent of the next period’s cost of goods sold. Peabody makes all purchases on account. The company pays 65 percent of accounts payable in the month of purchase and the remaining 35 percent in the month following purchase.

Required
a.

Prepare an inventory purchases budget for April, May, and June.

Inventory Purchases Budget April May June
Budgeted cost of goods sold $64,000 $74,000 $84,000
Inventory needed
Required purchases (on account)
b.

Determine the amount of ending inventory Peabody will report on the end-of-quarter pro forma balance sheet.=

Prepare a schedule of cash payments for inventory for April, May, and June.

Schedule of Cash Payments April May June
Payment of current accounts payable
Payment of previous accounts payable
Total budgeted payments for inventory
d.

Determine the balance in accounts payable Peabody will report on the end-of-quarter pro forma balance sheet=

0 0
Add a comment Improve this question Transcribed image text
Answer #1

a) Inventory purchase budget

April May June
Cost of goods sold 64000 74000 84000
Add: Desired ending inventory 11100 12600 13500
Inventory needed 75100 86600 97500
Less: Beginning inventory -3600 -11100 -12600
Inventory purchase budget 71500 75500 84900

b) Ending inventory in balance sheet = $13500

c) Account payable budget

April may June
Payment of current accounts payable 46475 49075 55185
Payment of previous accounts payable
14100 25025 26425
Total budgeted payments for inventory 60575 74100 81610

d) Ending account payable = 84900*35% = 29715

Add a comment
Know the answer?
Add Answer to:
Peabody, Inc., sells fireworks. The company’s marketing director developed the following cost of goods sold budget...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Peabody, Inc., sells fireworks. The company’s marketing director developed the following cost of goods sold budget...

    Peabody, Inc., sells fireworks. The company’s marketing director developed the following cost of goods sold budget for April, May, June, and July. April May June July   Budgeted cost of goods sold $64,000 $74,000 $84,000 $90,000      Peabody had a beginning inventory balance of $4,100 on April 1 and a beginning balance in accounts payable of $15,300. The company desires to maintain an ending inventory balance equal to 15 percent of the next period’s cost of goods sold. Peabody makes all purchases...

  • Peabody, Inc., sells fireworks. The company’s marketing director developed the following cost of goods sold budget...

    Peabody, Inc., sells fireworks. The company’s marketing director developed the following cost of goods sold budget for April, May, June, and July. April May June July   Budgeted cost of goods sold $65,000 $75,000 $85,000 $91,000      Peabody had a beginning inventory balance of $4,000 on April 1 and a beginning balance in accounts payable of $14,000. The company desires to maintain an ending inventory balance equal to 15 percent of the next period’s cost of goods sold. Peabody makes all purchases...

  • Peabody, Inc., sells fireworks. The company's marketing director developed the following cost of goods sold budget...

    Peabody, Inc., sells fireworks. The company's marketing director developed the following cost of goods sold budget for April, May, June, and July. April Budgeted cost of goods $70.000 sold May $80,000 June $90,000 July $96,000 Peabody had a beginning inventory balance of $2,600 on April 1 and a beginning balance in accounts payable of $15,200. The company desires to maintain an ending inventory balance equal to 20 percent of the next period's cost of goods sold. Peabody makes all purchases...

  • Vernon, Inc. sells fireworks. The company’s marketing director developed the following cost of goods sold budget...

    Vernon, Inc. sells fireworks. The company’s marketing director developed the following cost of goods sold budget for April, May, June, and July. April May June July Budgeted cost of goods sold $79,000 $89,000 $99,000 $105,000 Vernon had a beginning inventory balance of $2,800 on April 1 and a beginning balance in accounts payable of $15,300. The company desires to maintain an ending inventory balance equal to 10 percent of the next period’s cost of goods sold. Vernon makes all purchases...

  • Humboldt, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget...

    Humboldt, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget for April, May, June, and July Budgeted cost of goods sold April $37,500 May $34,000 June $30,000 July $45,000 Humboldt had a beginning inventory balance of $1,800 on April 1 and a beginning balance in accounts payable of $7,400. The company desires to maintain an ending inventory balance equal to 10 percent of the next period's cost of goods sold. Humboldt makes all purchases...

  • Munoz, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget...

    Munoz, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget for April, May, June, and July. April May June July Budgeted cost of goods sold $79,000 $89,000 $99,000 $105,000 Munoz had a beginning inventory balance of $4,400 on April 1 and a beginning balance in accounts payable of $14,900. The company desires to maintain an ending inventory balance equal to 20 percent of the next period's cost of goods sold. Munoz makes all purchases...

  • Rooney, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget...

    Rooney, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget for April, May, June, and July April May June July Budgeted cost of goods sold $77,000 $87,000 $97,000 $100,000 Rooney had a beginning inventory balance of $4,600 on April 1 and a beginning balance in accounts payable of $14,800. The company desires to maintain an ending inventory balance equal to 15 percent of the next period's cost of goods sold. Rooney makes all purchases...

  • Rooney, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget...

    Rooney, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget for April, May, June, and July. April $71,000 May $81,000 June $91,000 July $97,000 Budgeted cost of goods sold Rooney had a beginning inventory balance of $3,900 on April 1 and a beginning balance in accounts payable of $14,000. The company desires to maintain an ending inventory balance equal to 15 percent of the next period's cost of goods sold. Rooney makes all purchases...

  • Rooney, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget...

    Rooney, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget for April, May, June, and July. Budgeted cost of goods sold April $72,000 May $82,000 June $92,000 July $98,000 Rooney had a beginning inventory balance of $3,700 on April 1 and a beginning balance in accounts payable of $14,100. The company desires to maintain an ending inventory balance equal to 20 percent of the next period's cost of goods sold. Rooney makes all purchases...

  • Campbell, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget...

    Campbell, Inc. sells fireworks. The company's marketing director developed the following cost of goods sold budget for April, May, June, and July April $68,000 July $94,000 June Мay $78,000 $88,000 Budgeted cost of goods sold Campbell had a beginning inventory balance of $3,200 on April 1 and a beginning balance in accounts payable of $14,200. The company desires to maintain an ending inventory balance equal to 15 percent of the next period's cost of goods sold. Campbell makes all purchases...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT