Problems 11 Saved 16 points 1 eBook Print References Campbell Company is a retail company that...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Problems 11 Saved 16 points 1 eBook Print References Campbell 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 a. October sales are estimated to be $370,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to increase at the rate of 30 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 70 percent of sales. The company desires to maintain a minimum ending inventory equal to 20 percent of the next month's cost of goods sold. However, ending inventory of December is expected to be $12,300. Assume that all purchases are made on account. Prepare an inventory purchases budget. d. The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 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) $18,300 Sales commissions 4% of Sales Supplies expense 2% of Sales Utilities (fixed). $ 1,700 Depreciation on store fixtures (fixed) * $ 4,300 $ 5,100 $ 1,500 Rent (fixed) Miscellaneous (fixed) *The capital expenditures budget indicates that Campbell will spend $126,200 on October 1 for store fixtures, which are expected to have a $23,000 salvage value and a two-year (24-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 2 percent per month in cash on the last day of the month. To be prudent, the company desires to maintain a $15,000 cash cushion. Prepare a cash budget. h. Prepare a pro forma income statement for the quarter. i. Prepare a pro forma balance sheet at the end of the quarter. j. Prepare a pro forma statement of cash flows for the quarter. Problems 11 Saved 16 points 1 eBook Print References Campbell 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 a. October sales are estimated to be $370,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to increase at the rate of 30 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 70 percent of sales. The company desires to maintain a minimum ending inventory equal to 20 percent of the next month's cost of goods sold. However, ending inventory of December is expected to be $12,300. Assume that all purchases are made on account. Prepare an inventory purchases budget. d. The company pays 70 percent of accounts payable in the month of purchase and the remaining 30 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) $18,300 Sales commissions 4% of Sales Supplies expense 2% of Sales Utilities (fixed). $ 1,700 Depreciation on store fixtures (fixed) * $ 4,300 $ 5,100 $ 1,500 Rent (fixed) Miscellaneous (fixed) *The capital expenditures budget indicates that Campbell will spend $126,200 on October 1 for store fixtures, which are expected to have a $23,000 salvage value and a two-year (24-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 2 percent per month in cash on the last day of the month. To be prudent, the company desires to maintain a $15,000 cash cushion. Prepare a cash budget. h. Prepare a pro forma income statement for the quarter. i. Prepare a pro forma balance sheet at the end of the quarter. j. Prepare a pro forma statement of cash flows for the quarter.
Expert Answer:
Answer rating: 100% (QA)
Campbell Company Master Budget First 3 Months Oct Nov Dec a Sales Budget Month Sales Cash Sales 40 Credit Sales 60 Increase Oct 370000 148000 222000 Nov 479000 191600 287400 30 Dec 624700 249880 37482... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Write an assembly language code of the following C++ function. Consider all the integers of this procedure as unsigned DWORD in Assembly Language. Write two types of Assembly code one using the CALL...
-
Vernon 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...
-
The global survey we learned about in Exercise 49 also asked respondents how they felt about the statement "I try to avoid eating fast foods." The random sample of 800 included 411 people 35 years...
-
The human retina has three types of receptor cones, each sensitive to a different range of wavelengths of visible light, as shown in this figure (the colors are merely to differentiate the three...
-
What happens if you include the name of a variable multiple times in a select( call? 3. What does the one of function do? Why might it be helpful in conjunction with this vector?
-
You are vice president of sales for your company and are speaking with your sales managers from around the country. You have been asked by the CEO to prepare a 5-minute presentation on why time and...
-
1. Because of inflation, Jake expects the price at which he can sell the trees to increase by 3% per year. What price does he expect to receive if he keeps the trees until they reach 8 feet or 10...
-
Last year Minden Company introduced a new product and sold 2 5 , 6 0 0 units of it at a price of $ 9 1 per unit. The product's variable expenses are $ 6 1 per unit and its fixed expenses are $ 8 3 0...
-
Yao Ming is a licensed acupuncturist and medicinal herbalist. Not only does he perform acupuncture on his clients, but he also prescribes and sells herbal remedies that he imports from China. Which...
-
In todays healthcare environment, DNPs are faced with increasing challenges in addressing ever-changing complexity and persistent uncertainty. Using assumption-based planning, identify three key...
-
The following appeared in the Federal Reserve Bank of San Francisco's Economic Letter, January 25, 2002: Financial institutions are in the business of risk management and reallocation, and they have...
-
The following quotation is from the October 29 , 1990 issue of Corporate Financing Week: Chase Manhattan Bank is preparing its first asset-backed debt issue, becoming the last major consumer bank to...
-
Your hospital replaced its entire inpatient bed fleet 10 years ago (120 months) and the nursing departments are stating they need to be replaced again. The beds were originally purchased for $15,000...
-
You are the newly appointed dean of health sciences at a small community college in a mixed-income community and oversee dental assistant, medical assistant, EMT, licensed vocational nurse (LVN), and...
-
Read the case study Westinghouse and prepare a position paper on the various approaches to earnings management including channel stuffing on an entitys financial statements. Address the following in...
-
6. (Potential Energy and Conservation of Energy) What should be the spring constant k of a spring designed to bring a 1200-kg car to rest from a speed of 95 km/h so that the occupants undergo a...
-
Has the U.S. economy experienced inflation or deflation during recent recessions? Explain.
-
How do you think recessions influence elections?
-
Inflation is soaring and employment is beginning to show sustained improvement. The unemployment rate is 6 percent, compared to its 3.5 percent rate prepandemic. The CPI grew 5.4 percent in June, and...
Study smarter with the SolutionInn App