Campbell Company is a retall company that specializes in selling outdoor camping equipment. The company is...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Campbell Company is a retall 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 7-23A Part 1 Required a. October sales are estimated to be $320,000, 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. b. 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. 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 $14,000. Assume that all purchases are made on account. Prepare an Inventory purchases budget. d. 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. e. Budgeted selling and administrative expenses per month follow: Salary expense (fixed) $20,000 Sales commissions 5% of sales Supplies expense 2% of Sales utilities (fixed) $3,400 $ 6,000 Depreciation on store fixtures (fixed)* Rent (fixed) $ 6,000 Miscellaneous (fixed) $3,200 "The capital expenditures budget indicates that Campbell will spend $256,000 on October 1 for store fixtures, which are expected to have a $40,000 salvage value and a three-year (36-month) useful life. Use this information to prepare a selling and administrative expenses budget. f. 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. g. Campbell 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 $32,000 cash cushion. Prepare a cash budget. Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G October sales are estimated to be $320,000, 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. October November December Sales Budget Cash sales Sales on account Total budgeted sales Required B > Haared A Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G 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. October November December Schedule of Cash Receipts Current cash sales Plus collections from A/R Total collections < Required A Required C Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G 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 $14,000. Assume that all purchases are made on account. Prepare an inventory purchases budget. October November December Inventory Purchases Budget. Inventory needed 4 Required purchases (on account) Required D > < Required B Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G 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. (Round your final answers to the nearest whole dollar amounts. October November December Schedule of Cash Payments Budget for Inventory Purchases. Payment of current month's accounts payable Payment for prior month's accounts payable Total budgeted payment for inventory < Required C Required E> 4 Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Prepare a selling and administrative expenses budget. October Selling and Administrative Expense Budget Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total S&A expenses November < Required D December Required F > Required G Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F 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. October November December Schedule of Cash Payments for S&A Expenses Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total payments for S&A expenses Required < Required E > Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G Campbell 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 $32,000 cash cushion. Prepare a cash budget. (Any repayments/shortage which should be indicated with a minus sign.) Show less A Cash Budget November December Cash available Less: Payments Total budgeted payments Payments minus receipts Financing activity Required G October < Required F 2 h. Prepare a pro forma Income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required I Required J Prepare a pro forma income statement for the quarter. CAMPBELL COMPANY Pro Forma Income Statement For the Quarter Ended December 31, 2019 h. Prepare a pro forma Income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required I Required J Prepare a pro forma balance sheet at the end of the quarter. (Amounts to be deducted should be indicated by a minus sign.) CAMPBELL COMPANY Pro Forma Balance Sheet December 31, 2019 Assets Total assets Liabilities Equity Total liabilities and equity h. Prepare a pro forma income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required 1 Required J Prepare a pro forma statement of cash flows for the quarter. (Amounts to be deducted should be indicated by a minus sign.) CAMPBELL 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 financing activities < Required I Required 3 Campbell Company is a retall 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 7-23A Part 1 Required a. October sales are estimated to be $320,000, 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. b. 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. 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 $14,000. Assume that all purchases are made on account. Prepare an Inventory purchases budget. d. 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. e. Budgeted selling and administrative expenses per month follow: Salary expense (fixed) $20,000 Sales commissions 5% of sales Supplies expense 2% of Sales utilities (fixed) $3,400 $ 6,000 Depreciation on store fixtures (fixed)* Rent (fixed) $ 6,000 Miscellaneous (fixed) $3,200 "The capital expenditures budget indicates that Campbell will spend $256,000 on October 1 for store fixtures, which are expected to have a $40,000 salvage value and a three-year (36-month) useful life. Use this information to prepare a selling and administrative expenses budget. f. 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. g. Campbell 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 $32,000 cash cushion. Prepare a cash budget. Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G October sales are estimated to be $320,000, 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. October November December Sales Budget Cash sales Sales on account Total budgeted sales Required B > Haared A Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G 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. October November December Schedule of Cash Receipts Current cash sales Plus collections from A/R Total collections < Required A Required C Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G 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 $14,000. Assume that all purchases are made on account. Prepare an inventory purchases budget. October November December Inventory Purchases Budget. Inventory needed 4 Required purchases (on account) Required D > < Required B Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G 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. (Round your final answers to the nearest whole dollar amounts. October November December Schedule of Cash Payments Budget for Inventory Purchases. Payment of current month's accounts payable Payment for prior month's accounts payable Total budgeted payment for inventory < Required C Required E> 4 Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Prepare a selling and administrative expenses budget. October Selling and Administrative Expense Budget Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total S&A expenses November < Required D December Required F > Required G Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F 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. October November December Schedule of Cash Payments for S&A Expenses Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total payments for S&A expenses Required < Required E > Complete this question by entering your answers in the tabs below. Required A Required B Required C Required D Required E Required F Required G Campbell 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 $32,000 cash cushion. Prepare a cash budget. (Any repayments/shortage which should be indicated with a minus sign.) Show less A Cash Budget November December Cash available Less: Payments Total budgeted payments Payments minus receipts Financing activity Required G October < Required F 2 h. Prepare a pro forma Income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required I Required J Prepare a pro forma income statement for the quarter. CAMPBELL COMPANY Pro Forma Income Statement For the Quarter Ended December 31, 2019 h. Prepare a pro forma Income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required I Required J Prepare a pro forma balance sheet at the end of the quarter. (Amounts to be deducted should be indicated by a minus sign.) CAMPBELL COMPANY Pro Forma Balance Sheet December 31, 2019 Assets Total assets Liabilities Equity Total liabilities and equity h. Prepare a pro forma income statement for the quarter. 1. Prepare a pro forma balance sheet at the end of the quarter. J. Prepare a pro forma statement of cash flows for the quarter. Complete this question by entering your answers in the tabs below. Required H Required 1 Required J Prepare a pro forma statement of cash flows for the quarter. (Amounts to be deducted should be indicated by a minus sign.) CAMPBELL 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 financing activities < Required I Required 3
Expert Answer:
Answer rating: 100% (QA)
Cash budget Req G Cash balance beginning Add Cash collections Total cash available Less cash payment... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
using LTspice software Consider the Non-Inverting amplifier of Figure 3. +V +V -V 10 10 R1 1k Vs R2 4k A++ .dc vs -3 3 0.1 U1 LT1014 vo RL 10k Figure 3: Non-Inverting Amplifier with DC-swept input a)...
-
At the end of the first three months of operation, Kubose Answering Services trial balance appears as follows. Dhaval Bose, Kuboses owner, has hired an accountant to prepare financial statements to...
-
At the end of the first three months of operation, Evergreen Repairs trial balance is as follows. Jonah Kita, Evergreens owner, has hired an accountant to prepare financial statements to determine...
-
The following coefficients define a Fourier series ao = b an == || HI2 bn = 1 2 - sin(n/2) for n1 NA sin[(n 1)/2] 1-n {sin((1 + sin[(n+1)/2]] 1+n /]} for n 2. (1) (2) (3) (4) (a) Using Matlab,...
-
Visit YouTube.com and search for R. Edward Freeman Stakeholder Theory to learn more about stakeholder groups. Are you a stakeholder at any of the following organizations? List several stakeholders at...
-
You are at the swimming pool and want to make a splash. You climb the ladder to the high diving board, take a big bounce, and produce a prodigious splash. Describe the changes in kinetic and...
-
The flowrate per unit width in a wide channel is \(q=\) \(2.3 \mathrm{~m}^{2} / \mathrm{s}\). Is the flow subcritical or supercritical if the depth is (a) \(0.2 \mathrm{~m}\), (b) \(0.8...
-
Refer to Exercise 45. a. Suppose you invest $10,000 in large-cap stocks. Using the historical performance data shown in the table, how likely is it that you will end up making more than $4400 for the...
-
Vaughn Corporation has 73,000 shares of common stock outstanding. It declares a $2 per share cash dividend on November 1 to stockholders of record on December 1. The dividend is paid on December 31....
-
The map below shows the countries of Belize (B), Costa Rica (C), El Salvador (E), Guatemala (G), Honduras (H), Nicaragua (N), and Panama (P). Represent the map as a graph where each vertex represents...
-
The table shows the market demand and competitive fringe supply for a market with a dominant firm. Complete the residual demand column of the table. Competitive fringe supply Price (dollars Residual...
-
Question 5 Let A = (31-23 + k)cm and B has components Bx = 2 cm, B = -3 cm, with zero y component. What is A + B?
-
For the digital system's truth table below: S2S1S0 000 001 010 011 100 101 110 111 Y7 Y6 Y5 Y4 Y3 Y2 Y1 Yo 0 0 0 0 0 0 0 1 0 0 0 0 0 0 1 0 0 0 0 0 0 1 0 0 0 0 0 0 1000 00010000 0 1 1 0 0 0 0 0...
-
Sebastian wants to open a small tire-selling business. His fixed costs are $12,000, his price per unit is $45 a tire, and his variable costs per unit total out at $9 per tire. How many tires does...
-
Is it possible to claim a deduction for childcare costs when both you and your spouse are employed full-time, with respective incomes of $80,000 and $40,000, and you employ a nanny for your...
-
What are the four business strategies and how does international culture play a part in each of the different models presented? Provide URL sources and in-text citation.
-
Why does David Autor believe that in spite of challenges automation presents in the job market, jobs will always be plentiful? In your view, will automation reduce job opportunities or merely cause a...
-
Does log 81 (2401) = log 3 (7)? Verify the claim algebraically.
-
If cash is collected in advance of performing services, when is the associated revenue recognized?
-
What is the purpose of giving a cash discount to charge customers?
-
What is the difference between accounts receivable and notes receivable?
-
For the composite properties and environmental conditions described in Examples 3.6, 4.7, and 5.3, determine the hygrothermally degraded values of the longitudinal and transverse tensile strengths....
-
The filament-wound E-glass/epoxy pressure vessel described in Example 4.4 is to be used in a hot-wet environment with temperature \(T=100^{\circ} \mathrm{F}\) \(\left(38^{\circ} \mathrm{C} ight)\)...
-
A carbon/epoxy lamina is clamped between rigid plates in a mold (Figure 5.17), while curing at a temperature of \(125^{\circ} \mathrm{C}\). After curing, the lamina/mold assembly (still clamped...
Study smarter with the SolutionInn App