Homework Help Question & Answers

! Required information [The following information applies to the questions displayed below.) Vernon Company is a...

! Required information [The following information applies to the questions displayed below.) Vernon Company is a retail compaUse this information to prepare a selling and administrative expenses budget. f. Utilities and sales commissions are paid theUse this information to prepare a selling and administrative expenses budget. f. Utilities and sales commissions are paid thef. Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in whf. Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in whf. Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in whf. Utilities and sales commissions are paid the month after they are incurred; all other expenses are paid in the month in whRequired A Required B Required c Required D Required E Required F Required G Vernon borrows funds, in increments of $1,000, a

! Required information [The following information applies to the questions displayed below.) Vernon 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 $280,000, of which 45 percent will be cash and 55 percent will be credit. The company expects sales to increase at the rate of 25 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 $13,600. Assume that all purchases are made on account. Prepare an inventory purchases budget. d. The company pays 80 percent of accounts payable in the month of purchase and the remaining 20 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) Sales commissions Supplies expense Utilities (fixed) Depreciation on store fixtures (fixed)* Rent (fixed) Miscellaneous (fixed) $19,600 5% of Sales 2% of Sales $ 3,000 $ 5,600 $ 6,400 $ 2,800 *The capital expenditures budget indicates that Vernon will spend $237,600 on October 1 for store fixtures, which are expected to have a $36,000 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. Vernon 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 $28,000 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 $280,000, of which 45 percent will be cash and 55 percent will be credit. The company expects sales to increase at the rate of 25 percent per month. Prepare a sales budget. October November December Sales Budget Cash sales Sales on account Total budgeted sales < Required A Required B
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. Vernon 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 $28,000 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 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 >
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. Vernon 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 $28,000 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 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 $13,600. Assume that all purchases are made on account. Prepare an inventory purchases budget. October November December Inventory Purchases Budget Inventory needed Required purchases (on account) < Required B Required D >
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. Vernon 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 $28,000 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 The company pays 80 percent of accounts payable in the month of purchase and the remaining 20 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 >
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. Vernon 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 $28,000 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 Prepare a selling and administrative expenses budget. November December October Selling and Administrative Expense Budget Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total S&A expenses < Required D Required F >
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. Vernon 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 $28,000 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 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 A Required B Required c Required D Required E Required F Required G Vernon 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 $28,000 cash cushion. Prepare a cash budget. (Any repayments/shortage which should be indicated with a minus sign.) Show less Cash Budget October November December Section 1: Cash Receipts Total Cash available Section 2: Cash Payments Total budgeted disbursements Section 3: Financing Activities < Required F Required G
0 0
Next > < Previous
ReportAnswer #1
a) Sales budget
October November December
Cash Sales $    126,000.00 $  157,500.00 $    196,875.00
Sales on Account $    154,000.00 $  192,500.00 $    240,625.00
Total Budgeted Sales $    280,000.00 $  350,000.00 $    437,500.00
b) Schedule of cash receipts
October November December
Current Cash sales $    126,000.00 $  157,500.00 $    196,875.00
Add: Collection From A/R $                   -    $  154,000.00 $    192,500.00
Total Collections $    126,000.00 $  311,500.00 $    389,375.00
c)  Inventory purchase budget
October November December
Budgeted Cost of goods sold $    168,000.00 $  210,000.00 $    262,500.00
Add: Desired Ending Inventory $      21,000.00 $    26,250.00 $      13,600.00
Inventory Needed $    189,000.00 $  236,250.00 $    276,100.00
Less: Beginning Inventory $      16,800.00 $    21,000.00 $      26,250.00
Required Purchases on account $    172,200.00 $  215,250.00 $    249,850.00
d. Schedule of Cash payments budget for Inventory Purchases
October November December
Payment of Current Month's of  accounts payable $    137,760.00 $  172,200.00 $    199,880.00
Payment of Prior  Month's of  accounts payable $    34,440.00 $      43,050.00
Total Budgeted payment of Inventory $    137,760.00 $  206,640.00 $    242,930.00
e. Selling & Administrative Exp budget
October November December
Salary (fixed) $      19,600.00 $    19,600.00 $      19,600.00
Sales commissions (5% of sales) $    14,000.00 $      17,500.00
Supplies expense (2% of sales) $        5,600.00 $      7,000.00 $        8,750.00
Utilities (fixed) $        3,000.00 $      3,000.00 $        3,000.00
Depreciation $        5,600.00 $      5,600.00 $        5,600.00
Rent (fixed) $        6,400.00 $      6,400.00 $        6,400.00
Miscellaneous (fixed) $        2,800.00 $      2,800.00 $        2,800.00
Total $      43,000.00 $    58,400.00 $      63,650.00

A B С D October =B24-45% =B24-55% 280000 November =C24*45% =C2455% =B24.1.25 December =D24-45% =D24*55% =C24.1.25 October =B2

Know the answer?
Add Answer to:
! Required information [The following information applies to the questions displayed below.) Vernon Company is a...
Your Answer: Your Name: What's your source?
Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Required information [The following information applies to the questions displayed below.] Vernon Company is a retail...

    Required information [The following information applies to the questions displayed below.] 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 committee to prepare a master budget for the first three months of operation. As budget coordinator, you have been assigned the following tasks: Required October sales are estimated to be $280,000, of which 45 percent will be cash...

  • Required information [The following information applies to the questions displayed below.) Franklin Company is a retail...

    Required information [The following information applies to the questions displayed below.) Franklin 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: Required a. October sales are estimated to be $180,000, of which 40 percent will be...

  • Required information [The following information applies to the questions displayed below.] Thornton Company is a retail...

    Required information [The following information applies to the questions displayed below.] Thornton 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: October sales are estimated to be $400,000, of which 40 percent will be cash and...

  • Required information The following information applies to the questions displayed below.) Rundle Company is a retail...

    Required information The following information applies to the questions displayed below.) 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: h. Prepare a pro forma income statement for the quarter. i. Prepare a pro forma...

  • 13 Required information [The following information applies to the questions displayed below.] Part 1 of 2...

    13 Required information [The following information applies to the questions displayed below.] Part 1 of 2 Walton 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: Required a. October sales are estimateed to be $390,000, of...

  • Thornton Company is a retail company that specializes in selling outdoor camping equipment. The company is considering o...

    Thornton 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: Budgeted selling and administrative expenses per month follow: Salary expense (fixed) $ 19,500 Sales commissions 4 % of Sales Supplies expense 2 % of Sales Utilities...

  • Required information The following information applies to the questions displayed below. Rundle Company is a retail...

    Required information The following information applies to the questions displayed below. 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: Required a. October sales are estimated to be $350,000, of which 35 percent will be...

  • Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances...

    Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 (The following information applies to the questions displayed below.) Baird 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 meter budget for the first three months of operation. As budget coordinator, you have...

  • Part F.) Utilities and sales commissions are paid the month after they are incurred; all other...

    Part 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. Part G.) Camden 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...

  • Munoz Company is a retail company that specializes in selling outdoor camping equipment. The company is...

    Munoz 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: Required October sales are estimated to be $340,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to...

Free Homework App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.