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,...
-
Explain briefly the term systematic selection as used in auditing and indicate the precautions to be taken if a random sample is to be obtained. Is systematic selection applicable to unnumbered...
-
The maximum speed v (in mi/h) at which a car can safely travel around a circular turn of radius r (in ft) is given by r = 0.42v 2 . Plot r as a function of v.
-
What is an API and what are the benefits of using an API?
-
Loxley Corporation is authorized to issue 50,000 shares of $10 par value common stock. During 2010, Loxley took part in the following selected transactions. 1. Issued 5,000 shares of stock at $45 per...
-
To counteract this behavior and make their voices heard, the women used a strategy called amplification. "When a woman made a key point, other women would repeat it, giving credit to its author. This...
-
Whine purchased 80% of the outstanding voting shares of Dine Inc. on December 31, 2018. The balance sheets of both companies on that date are shown below (after Whine acquired the shares): WHINE DINE...
-
The partnership starting up and the old one is dissolved. Does that also mean you have to close the books and post to the capital accounts or can you continue to the normal year end and close the...
-
Define a time class named HoursMinutes that will encapsulate time calculations. Store the time in a single private data member named totalMinutes. The class should provide the following methods: 1. a...
-
7. Consider the following recurrence. f(0; a, b) f(1; a, b) f(n; a, b) = a b f(n-1; b, a + b) (a) Prove using mathematical induction that for any n N if n > 1 then f(n; a, b) = f(n-1; a, b) + f(n -...
-
Recall the definition of the Fibonacci numbers. Fo = 0 F = 1 Fn = Fn-1+ Fn-2 Write a recursive function fib that implements the above recurrence. What is the smallest n such that you notice fib...
-
Define the binary Boolean function NOR as in the following truth table PQPNORQ 00 0 1 1 0 1 1 Is {NOR} universal? Prove your answer. 1 0 0 0
-
Let U = {a, b, c, d) and V = {b, d, f}. Remember that POW(S) is the power set of the set S, i.e. the set of all subsets of S. (a) What are the elements of POW(U) POW(V)? (b) What is the cardinality...
-
The Matterhorn Corporation is trying to choose between the following two mutually exclusive design projects: Year Cash Flow (1) 8123 -$75,000 28,500 35,000 41,000 Cash Flow (II) -$33,000 10,500...
-
Which of the following gives the range of y = 4 - 2 -x ? (A) (- , ) (B) (- , 4) (C) [- 4, ) (D) (- , 4] (E) All reals
-
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?
-
A process has streams to be heated and cooled above its pinch temperatures as illustrated in Figure 11.62. Complete a design that satisfies MER targets with the minimum number of heat exchangers....
-
Consider the network of heat exchangers in Figure 11.60: (a) Determine \(N_{H X, \text { min }}\). (b) Identify the heat loop. (c) Show one way to break the heat loop using \(\Delta T_{\min...
-
To exchange heat between four streams with \(\Delta T_{\text {min }}=20^{\circ} \mathrm{C}\), the HEN in Figure 11.61 is proposed. Determine whether the network has the minimum utility requirements....
Study smarter with the SolutionInn App