Jordan 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

1. October sales are estimated to be $200,000, of which 35 percent will be cash and 65 percent will be credit. The company expects sales to increase at the rate of 25 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 months cost of goods sold. However, ending inventory of December is expected to be $12,800. Assume that all purchases are made on account. Prepare an inventory purchases budget.

4. 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.

5. Budgeted selling and administrative expenses per month follow.

Salary expense (fixed)	$	18,800
Sales commissions		5	% of Sales
Supplies expense		2	% of Sales
Utilities (fixed)	$	2,200
Depreciation on store fixtures (fixed)*	$	4,800
Rent (fixed)	$	5,600
Miscellaneous (fixed)	$	2,000

*The capital expenditures budget indicates that Jordan will spend $200,800 on October 1 for store fixtures, which are expected to have a $28,000 salvage value and a three-year (36-month) useful life. Use this information to prepare a selling and administrative expenses budget.

6. 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.

7. Jordan 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 $20,000 cash cushion. Prepare a cash budget.

8. Prepare a pro forma income statement for the quarter.

9. Prepare a pro forma balance sheet at the end of the quarter.

10. Prepare a pro forma statement of cash flows for the quarter.

Complete this question by entering your answers in the tabs below. teguired A Roured Amurede Megured Required to Bered G Prepare a sing and administrative expenses budget. November December October Sating and Administrative Expense Budget Salary expen Blues per Uite Dection on store fun Runt Macanes TSLAND CD Complete this question by entering your answers in the tabs below. . Requ red A Required B Required Required D Required E Required 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. November December October Schedule of Cash Payments for S&A Expenses Salary expense Sales commissions Supplies expense Deprecation or store fixtures Rent Miscellaneous Testal payments for S&A expers 3 0 s 0 S Required Required c> Complete this question by entering your answers in the tabs below. Required A Required B Required Required D Required Required Required G Jordan borrows funds, in increments of $1,000, and repays them on the ast 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 ast day of the month. To be prudent, the company desires to maintain a $20,000 cash cushion. Prepare a cash budget. (Any repayments/shortage which should be indicated with a minus sign.) Show less Cash Budget October November December Cash availabic Less Payments Complete this question by entering your answers in the tabs below. Required Required Required Prepare a pro forma income statement for the quarter. JORDAN COMPANY Pre Forma Income Statement For the Quarter Eoded December 21, 2013 $ Complete this question entering your answers in the tabs below Required Required Required) Prepare a pro forma balance sheet at the end of the quarter. (Amounts to be deducted should be indicated by a minus sign.) JORDAN COMPANY Pro Forma Balance Sheet December 31, 2019 Assets Tots Liabilities Equity Complete this question by entering your answers in the tabs below. Required Required! Required Prepare a pro forma statement of cash flows for the quarter, (Amounts to be deducted should be indicated by a minus sign.) JORDAN 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 firancing activities $ Show transcribed image text