Rundle Company is a retail 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 14 23 Part 1 Required October sales are estimated to be $350,000, 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 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 The cost of goods sold is 70 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 $13,100 Assume that all purchases are made on account Prepare an inventory purchases budget 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 Budgeted selling and administrative expenses per month follow Salary expense (fixed) $ 19,100 Sales commissions 4 of Sales Supplies expense 2 of Sales Utilities (fixed) $ 2,500 Depreciation on store fixtures (fixed) $ 5,100 Rent (fixed) $ 5,900 Miscellaneous (fixed) $ 2,300 The capital expenditures budget indicates that Rundle will spend $153,400 on October 1 for store fixtures, which are expected to have a $31,000 salvage value and a two year (24 month) useful life Use this information to prepare a selling and administrative expenses budget 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 Rundle 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 2 percent per month in cash on the last day of the month To be prudent, the company desires to maintain a $23,000 cash cushion Prepare a cash budget Rundle Company is a retail 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 14 23 Part 2 Prepare a pro forma income statement for the quarter Prepare a pro forma balance sheet at the end of the quarter Prepare a pro forma statement of cash flows for the quarter

The Answer is in the image, click to view ...

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Sep 09, 2024

Rundle Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019.

Rundle Company is a retail 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 14-23 Part 1

Required

October sales are estimated to be $350,000, 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.
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.
The cost of goods sold is 70 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 $13,100. Assume that all purchases are made on account. Prepare an inventory purchases budget.
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.
Budgeted selling and administrative expenses per month follow:


Salary expense (fixed)	$	19,100
Sales commissions		4	% of Sales
Supplies expense		2	% of Sales
Utilities (fixed)	$	2,500
Depreciation on store fixtures (fixed)*	$	5,100
Rent (fixed)	$	5,900
Miscellaneous (fixed)	$	2,300

*The capital expenditures budget indicates that Rundle will spend $153,400 on October 1 for store fixtures, which are expected to have a $31,000 salvage value and a two-year (24-month) useful life.

Use this information to prepare a selling and administrative expenses budget.

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.
Rundle 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 2 percent per month in cash on the last day of the month. To be prudent, the company desires to maintain a $23,000 cash cushion. Prepare a cash budget.

Problem 14-23 Part 2