Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

October sales are estimated to be $450,000, of which 35 percent will be cash and 65 percent will be credit. The company expects sales to

October sales are estimated to be $450,000, 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. The company expects to collect 100 percent of the accounts receivable generated by credit sales in the month following the sale. Prepare a sales budget and a schedule of cash receipts.

Required

a. & b.

October sales are estimated to be $450,000, 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. The company expects to collect 100 percent of the accounts receivable generated by credit sales in the month following the sale. Prepare a sales budget and a schedule of cash receipts.

c. & d.

The cost of goods sold is 65 percent of sales. The company desires to maintain a minimum ending inventory equal to 20 percent of the next months cost of goods sold. However, ending inventory of December is expected to be $12,000. The company pays 65 percent of accounts payable in the month of purchase and the remaining 35 percent in the following month. Assume that all purchases are made on account. Prepare an inventory purchases budget and a cash payments budget for inventory purchases. (Round your answers to the nearest whole dollar amount.)

e. & f.

Budgeted selling and administrative expenses per month follow.

Salary expense (fixed)

$

19,500

Sales commissions

4

percent of Sales

Supplies expense

3

percent of Sales

Utilities (fixed)

$

1,300

Depreciation on store fixtures (fixed)*

$

6,000

Rent (fixed)

$

5,900

Miscellaneous (fixed)

$

1,300

*

The capital expenditures budget indicates that Haas will spend $170,000 on October 1 for store fixtures, which are expected to have a $26,000 salvage value and a two-year (24-month) useful life.

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 selling and administrative expenses budget and a cash payments budget for selling and administrative expenses. (Round your answers to nearest whole dollar amount.)

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 selling and administrative expenses budget and a cash payments budget for selling and administrative expenses. (Round your answers to nearest whole dollar amount.)

g.

Haas 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 $16,000 cash cushion. Prepare a cash budget. (Any repayments/shortage which should be indicated with a minus sign. Round your answers to nearest whole dollar amount.)

h.

Prepare a pro forma income statement for the quarter. (Round your answers to nearest whole dollar amount.)

i.

Prepare a pro forma balance sheet at the end of the quarter. (Amounts to be deducted should be indicated by a minus sign.)

j.

Prepare a pro forma statement of cash flows for the quarter. (Amounts to be deducted should be indicated by a minus sign. Round your answers to nearest whole dollar amount.)

e. & f.

Budgeted selling and administrative expenses per month follow.

Salary expense (fixed)

$

19,500

Sales commissions

4

percent of Sales

Supplies expense

3

percent of Sales

Utilities (fixed)

$

1,300

Depreciation on store fixtures (fixed)*

$

6,000

Rent (fixed)

$

5,900

Miscellaneous (fixed)

$

1,300

*

The capital expenditures budget indicates that Haas will spend $170,000 on October 1 for store fixtures, which are expected to have a $26,000 salvage value and a two-year (24-month) useful life.

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 selling and administrative expenses budget and a cash payments budget for selling and administrative expenses. (Round your answers to nearest whole dollar amount.)

Haas 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 $16,000 cash cushion. Prepare a cash budget. (Any repayments/shortage which should be indicated with a minus sign. Round your answers to nearest whole dollar amount.)

c. & d.

The cost of goods sold is 65 percent of sales. The company desires to maintain a minimum ending inventory equal to 20 percent of the next months cost of goods sold. However, ending inventory of December is expected to be $12,000. The company pays 65 percent of accounts payable in the month of purchase and the remaining 35 percent in the following month. Assume that all purchases are made on account. Prepare an inventory purchases budget and a cash payments budget for inventory purchases. (Round your answers to the nearest whole dollar amount.)

e. & f.

Budgeted selling and administrative expenses per month follow.

Salary expense (fixed)

$

19,500

Sales commissions

4

percent of Sales

Supplies expense

3

percent of Sales

Utilities (fixed)

$

1,300

Depreciation on store fixtures (fixed)*

$

6,000

Rent (fixed)

$

5,900

Miscellaneous (fixed)

$

1,300

*

The capital expenditures budget indicates that Haas will spend $170,000 on October 1 for store fixtures, which are expected to have a $26,000 salvage value and a two-year (24-month) useful life.

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 selling and administrative expenses budget and a cash payments budget for selling and administrative expenses. (Round your answers to nearest whole dollar amount.)

Haas 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 $16,000 cash cushion. Prepare a cash budget. (Any repayments/shortage which should be indicated with a minus sign. Round your answers to nearest whole dollar amount.)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Anxiety Audit

Authors: Lynn Lyons

1st Edition

0757324258, 978-0757324253

More Books

Students also viewed these Accounting questions