Franklin Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, year 1. 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.

rev: 11_27_2019_QC_CS-191610

Required

1. October sales are estimated to be $180,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to increase at the rate of 20 percent per month. Prepare a sales budget.
2. 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.
3. 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 $12,600. Assume that all purchases are made on account. Prepare an inventory purchases budget.
4. The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 percent in the following month. Prepare a cash payments budget for inventory purchases.
5. Budgeted selling and administrative expenses per month follow.

Salary expense (fixed)$18,600Sales commissions4% of SalesSupplies expense2% of SalesUtilities (fixed)$2,000Depreciation on store fixtures (fixed)*$4,600Rent (fixed)$5,400Miscellaneous (fixed)$1,800

*The capital expenditures budget indicates that Franklin will spend $191,600 on October 1 for store fixtures, which are expected to have a $26,000 salvage value and a three-year (36-month) useful life.

1. Prepare a pro forma income statement for the quarter.
2. Prepare a pro forma balance sheet at the end of the quarter.
3. Prepare a pro forma statement of cash flows for the quarter.