Campbell Company is a retall company that specializes in selling outdoor camping equipment. The company is...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Campbell Company is a retall company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have been assigned the following tasks: Problem 7-23A Part 1 Required a. October sales are estimated to be $320,000, of which 35 percent will be cash and 65 percent will be credit. The company expects sales to increase at the rate of 20 percent per month. Prepare a sales budget. b. The company expects to collect 100 percent of the accounts receivable generated by credit sales in the month following the sale. Prepare a schedule of cash receipts. c. The cost of goods sold is 60 percent of sales. The company desires to maintain a minimum ending Inventory equal to 10 percent of the next month's cost of goods sold. However, ending inventory of December is expected to be $14,000. Assume that all purchases are made on account. Prepare an Inventory purchases budget. d. The company pays 60 percent of accounts payable in the month of purchase and the remaining 40 percent in the following month. Prepare a cash payments budget for Inventory purchases. e. Budgeted selling and administrative expenses per month follow: Salary expense (fixed) $20,000 Sales commissions 5% of sales Supplies expense 2% of Sales utilities (fixed) $3,400 $ 6,000 Depreciation on store fixtures (fixed)* Rent (fixed) $ 6,000 Miscellaneous (fixed) $3,200 "The capital expenditures budget indicates that Campbell will spend $256,000 on October 1 for store fixtures, which are expected to have a $40,000 salvage value and a three-year (36-month) useful life. Use this information to prepare a selling and administrative expenses budget. f. Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in which they are incurred. Prepare a cash payments budget for selling and administrative expenses. g. Campbell borrows funds, in increments of $1,000, and repays them on the last day of the month. Repayments may be made in any amount available. The company also pays its vendors on the last day of the month. It pays Interest of 1 percent per month in cash on the last day of the month. To be prudent, the company desires to maintain a $32,000 cash cushion. Prepare a cash budget. Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G October sales are estimated to be $320,000, of which 35 percent will be cash and 65 percent will be credit. The company expects sales to increase at the rate of 20 percent per month. Prepare a sales budget. October November December Sales Budget Cash sales Sales on account Total budgeted sales Required B > Haared A Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G The company expects to collect 100 percent of the accounts receivable generated by credit sales in the month following the sale. Prepare a schedule of cash receipts. October November December Schedule of Cash Receipts Current cash sales Plus collections from A/R Total collections < Required A Required C Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G The cost of goods sold is 60 percent of sales. The company desires to maintain a minimum ending inventory equal to 10 percent of the next month's cost of goods sold. However, ending inventory of December is expected to be $14,000. Assume that all purchases are made on account. Prepare an inventory purchases budget. October November December Inventory Purchases Budget. Inventory needed 4 Required purchases (on account) Required D > < Required B Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G The company pays 60 percent of accounts payable in the month of purchase and the remaining 40 percent in the following month. Prepare a cash payments budget for inventory purchases. (Round your final answers to the nearest whole dollar amounts. October November December Schedule of Cash Payments Budget for Inventory Purchases. Payment of current month's accounts payable Payment for prior month's accounts payable Total budgeted payment for inventory < Required C Required E> 4 Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Prepare a selling and administrative expenses budget. October Selling and Administrative Expense Budget Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total S&A expenses November < Required D December Required F > Required G Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in which they are incurred. Prepare a cash payments budget for selling and administrative expenses. October November December Schedule of Cash Payments for S&A Expenses Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total payments for S&A expenses Required < Required E > Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G Campbell borrows funds, in increments of $1,000, and repays them on the last day of the month. Repayments may be made in any amount available. The company also pays its vendors on the last day of the month. It pays interest of 1 percent per month in cash on the last day of the month. To be prudent, the company desires to maintain a $32,000 cash cushion. Prepare a cash budget. (Any repayments/shortage which should be indicated with a minus sign.) Show less A Cash Budget November December Cash available Less: Payments Total budgeted payments Payments minus receipts Financing activity Required G October < Required F 2 h. Prepare a pro forma Income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required I Required J Prepare a pro forma income statement for the quarter. CAMPBELL COMPANY Pro Forma Income Statement For the Quarter Ended December 31, 2019 h. Prepare a pro forma Income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required I Required J Prepare a pro forma balance sheet at the end of the quarter. (Amounts to be deducted should be indicated by a minus sign.) CAMPBELL COMPANY Pro Forma Balance Sheet December 31, 2019 Assets Total assets Liabilities Equity Total liabilities and equity h. Prepare a pro forma income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required 1 Required J Prepare a pro forma statement of cash flows for the quarter. (Amounts to be deducted should be indicated by a minus sign.) CAMPBELL COMPANY Pro Forma Statement of Cash Flows For the Quarter Ended December 31, 2019 Cash flows from operating activities Net cash flows from operating activities Cash flows from investing activities Cash flow from financing activities < Required I Required 3 Campbell Company is a retall company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have been assigned the following tasks: Problem 7-23A Part 1 Required a. October sales are estimated to be $320,000, of which 35 percent will be cash and 65 percent will be credit. The company expects sales to increase at the rate of 20 percent per month. Prepare a sales budget. b. The company expects to collect 100 percent of the accounts receivable generated by credit sales in the month following the sale. Prepare a schedule of cash receipts. c. The cost of goods sold is 60 percent of sales. The company desires to maintain a minimum ending Inventory equal to 10 percent of the next month's cost of goods sold. However, ending inventory of December is expected to be $14,000. Assume that all purchases are made on account. Prepare an Inventory purchases budget. d. The company pays 60 percent of accounts payable in the month of purchase and the remaining 40 percent in the following month. Prepare a cash payments budget for Inventory purchases. e. Budgeted selling and administrative expenses per month follow: Salary expense (fixed) $20,000 Sales commissions 5% of sales Supplies expense 2% of Sales utilities (fixed) $3,400 $ 6,000 Depreciation on store fixtures (fixed)* Rent (fixed) $ 6,000 Miscellaneous (fixed) $3,200 "The capital expenditures budget indicates that Campbell will spend $256,000 on October 1 for store fixtures, which are expected to have a $40,000 salvage value and a three-year (36-month) useful life. Use this information to prepare a selling and administrative expenses budget. f. Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in which they are incurred. Prepare a cash payments budget for selling and administrative expenses. g. Campbell borrows funds, in increments of $1,000, and repays them on the last day of the month. Repayments may be made in any amount available. The company also pays its vendors on the last day of the month. It pays Interest of 1 percent per month in cash on the last day of the month. To be prudent, the company desires to maintain a $32,000 cash cushion. Prepare a cash budget. Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G October sales are estimated to be $320,000, of which 35 percent will be cash and 65 percent will be credit. The company expects sales to increase at the rate of 20 percent per month. Prepare a sales budget. October November December Sales Budget Cash sales Sales on account Total budgeted sales Required B > Haared A Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G The company expects to collect 100 percent of the accounts receivable generated by credit sales in the month following the sale. Prepare a schedule of cash receipts. October November December Schedule of Cash Receipts Current cash sales Plus collections from A/R Total collections < Required A Required C Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G The cost of goods sold is 60 percent of sales. The company desires to maintain a minimum ending inventory equal to 10 percent of the next month's cost of goods sold. However, ending inventory of December is expected to be $14,000. Assume that all purchases are made on account. Prepare an inventory purchases budget. October November December Inventory Purchases Budget. Inventory needed 4 Required purchases (on account) Required D > < Required B Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G The company pays 60 percent of accounts payable in the month of purchase and the remaining 40 percent in the following month. Prepare a cash payments budget for inventory purchases. (Round your final answers to the nearest whole dollar amounts. October November December Schedule of Cash Payments Budget for Inventory Purchases. Payment of current month's accounts payable Payment for prior month's accounts payable Total budgeted payment for inventory < Required C Required E> 4 Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Prepare a selling and administrative expenses budget. October Selling and Administrative Expense Budget Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total S&A expenses November < Required D December Required F > Required G Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in which they are incurred. Prepare a cash payments budget for selling and administrative expenses. October November December Schedule of Cash Payments for S&A Expenses Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total payments for S&A expenses Required < Required E > Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G Campbell borrows funds, in increments of $1,000, and repays them on the last day of the month. Repayments may be made in any amount available. The company also pays its vendors on the last day of the month. It pays interest of 1 percent per month in cash on the last day of the month. To be prudent, the company desires to maintain a $32,000 cash cushion. Prepare a cash budget. (Any repayments/shortage which should be indicated with a minus sign.) Show less A Cash Budget November December Cash available Less: Payments Total budgeted payments Payments minus receipts Financing activity Required G October < Required F 2 h. Prepare a pro forma Income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required I Required J Prepare a pro forma income statement for the quarter. CAMPBELL COMPANY Pro Forma Income Statement For the Quarter Ended December 31, 2019 h. Prepare a pro forma Income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required I Required J Prepare a pro forma balance sheet at the end of the quarter. (Amounts to be deducted should be indicated by a minus sign.) CAMPBELL COMPANY Pro Forma Balance Sheet December 31, 2019 Assets Total assets Liabilities Equity Total liabilities and equity h. Prepare a pro forma income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required 1 Required J Prepare a pro forma statement of cash flows for the quarter. (Amounts to be deducted should be indicated by a minus sign.) CAMPBELL COMPANY Pro Forma Statement of Cash Flows For the Quarter Ended December 31, 2019 Cash flows from operating activities Net cash flows from operating activities Cash flows from investing activities Cash flow from financing activities < Required I Required 3
Expert Answer:
Answer rating: 100% (QA)
Cash budget Req G Cash balance beginning Add Cash collections Total cash available Less cash payment... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
using LTspice software Consider the Non-Inverting amplifier of Figure 3. +V +V -V 10 10 R1 1k Vs R2 4k A++ .dc vs -3 3 0.1 U1 LT1014 vo RL 10k Figure 3: Non-Inverting Amplifier with DC-swept input a)...
-
At the end of the first three months of operation, Kubose Answering Services trial balance appears as follows. Dhaval Bose, Kuboses owner, has hired an accountant to prepare financial statements to...
-
At the end of the first three months of operation, Evergreen Repairs trial balance is as follows. Jonah Kita, Evergreens owner, has hired an accountant to prepare financial statements to determine...
-
The following coefficients define a Fourier series ao = b an == || HI2 bn = 1 2 - sin(n/2) for n1 NA sin[(n 1)/2] 1-n {sin((1 + sin[(n+1)/2]] 1+n /]} for n 2. (1) (2) (3) (4) (a) Using Matlab,...
-
The records of Summers Building Company reveal the following information for 2009. a. Cash receipts during 2009 (including $50,000 paid by stockholders in exchange for common stock) were $220,000. b....
-
Describe some of the reasons employees join unions.
-
Transactions for the Kaustav Sen Company for the month of June are presented below. Identify the accounts to be debited and credited for each transaction. June 1 Kausta\ Sen invests $4,000 cash in...
-
Refer to your results from S23-6 and S23-7. Requirements 1. For each variance, who in Johnsons organization is most likely responsible? 2. Interpret the direct materials and direct labor variances...
-
WHAT TO DO: Elimination of arbitrary constant 1. y = Cree x *+ C 2 C 3 x 2. X = Asin (wt + B)
-
Marcella, who is from Toledo, Ohio, drives to Troy, Michigan, and shops at a popular mall. When leaving the parking lot, Marcella causes a car accident when she runs a stop sign. 1. What is the name...
-
B) There is a significant increase in Machinery, Equipment, and Office Furniture (576%), a significant increase in A significant increase in the Line of Credit (344%), and a significant increase in...
-
A bank received $10,000.00 today as a final and unique payment for a loan that the borrower took 24 months ago at a 1.5% simple monthly rate. What was the principal of that loan? How much interest...
-
Your globally operating organization tries to implement the culture of your New York - based headquarters across all your global business locations while accounting for small local variations. What...
-
How to calculate magnetic moment of matrrial and Permanent magnet.
-
What strategic role does HR play in an MRO for its business development? What pathway does HR creates to ensure that MRO standards are aligned, adhered to, and properly executed?
-
Prepare to negotiate a contract with Porto. Develop the following for the negotiation: a) Specific Objectives (Remember to use SMART). Remember that price is not the only variable subject to...
-
4 2 11 Review Solve for x and y in the diagram below y 23 63 2x 17
-
Which of the following gives the range of y = 4 - 2 -x ? (A) (- , ) (B) (- , 4) (C) [- 4, ) (D) (- , 4] (E) All reals
-
If cash is collected in advance of performing services, when is the associated revenue recognized?
-
What is the purpose of giving a cash discount to charge customers?
-
What is the difference between accounts receivable and notes receivable?
-
Risk Analysis. Three methodologies are suggested for use in risk analysis: (1) Estimate the significance of a risk. (2) Assess the likelihood (or frequency) of the risk occurring. (3) Consider how...
-
Audit Risk Model. Using the audit risk model, state the effect on (increase, decrease, no effect) (1) inherent risk (2) control risk (3) acceptable audit risk and (4) expected evidence required for...
-
Inherent Risk. Consider the following factors: 1 Integrity of management 2 Organization and management structure 3 Nature of the entitys business 4 Industry factors 5 Financial statement accounts...
Study smarter with the SolutionInn App