information
answer all questions below
problems are together
The company expects to collect 100 percent of the accounts receivable generated by credit sales in the m sale. Prepare a schedule of cash receipts. October sales are estimated to be $200,000, of which 40 percent will be cash and 60 percent will be credit. expects sales to increase at the rate of 25 percent per month. Prepare a sales budget. Complete this question by entering your answers in the tabs below. The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 percent in the foll month. Prepare a cash payments budget for inventory purchases. Note: Round your final answers to the nearest whole dollar amounts. Prepare a pro forma balance sheet at the end of the quarter. Note: Amounts to be deducted should be indicated by a minus sign. Adams 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 $12,000 cash balance. Prepare a cash budget. Note: Any repayments/shortage which should be indicated with a minus sign. Required information [The following information applies to the questions displayed below] Adams Company is a retail company that specializes in seling 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. Required a. October sales are estimated to be $200,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to increase at the rate of 25 percent per month. Prepare a sales budget: b. The company expects to collect 100 percent of the accounts recelvable 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 $12,000. Assume that all purchases are made on account. Prepare an inventory purchases budget. d. 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. e. Budgeted selling and administrative expenses per month follow: The capital expenditures budget indicates thot Adams will spend $164,000 on October 1 for store fixtures, which are expected to have a $20,000 salvage value and a three-year (36-month) usefur life. Use this information to prepare a selling and administrative expenses budget. f. Utilities and sales commissions are paid the month affer they are incurrec; all other expenses are pald in the month in which they are incurred. Prepare a cash payments budget for selling and administrative expenses. 9. Adams bortows 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 lost doy 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 $12,000 cash balance. Prepare a cash budget Prepare a selling and administrative expenses budget. The cost of goods sold is 60 percent of sales. The company desires to maintain a minimum ending invento percent of the next month's cost of goods sold. However, ending inventory of December is expected to be that all purchases are made on account. Prepare an inventory purchases budget. Required information [The following information applies to the questions displayed below] Adams 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. Required h. Prepare a pro forma income statement for the quarter. i. Prepare a pro forma balance sheet at the end of the quartet. j. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Prepare a pro forma income statement for the quarter. Prepare a pro forma statement of cash flows for the quarter. Note: Amounts to be deducted should be indicated by a minus sign
