Adams 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 $200,000, of which 40 percent will be cash and 60 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 $12,000. 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) Sales commissions Supplies expense Utilities (fixed) Depreciation on store fixtures (fixed)* Rent (fixed) Miscellaneous (fixed) $18,000 5 of Sales & of 2Sales $ 1,400 $ 4,000 $ 4,800 $ 1,200 "The capital expenditures budget indicates that Adams will spend $164,000 on October 1 for store fixtures, which are expected to have a $20,000 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. Adams 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 $12,000 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. Complete this question by entering your answers in the tabs below. Required Requir... Requir... Requir... Requir... Requir... Requir... Requir... Requir... Requir... A B C D E F G H I J October sales are estimated to be $200,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to increase at the rate of 25 percent per month. Prepare a sales budget.

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question
Please help
---

### Exercise on Preparing a Budget

In this exercise, you will prepare various financial budgets and statements for a company. Below is the given data and the tasks to be completed:

#### Provided Data
- **Salary expense (fixed):** $18,000
- **Sales commissions:** 5% of sales
- **Supplies expense:** (no amount given)
- **Utilities (fixed):** $1,400
- **Depreciation on store fixtures (fixed):** $4,000
- **Rent (fixed):** $12,000
- **Miscellaneous (fixed):** $1,200

>The capital expenditures budget indicates that Adams will spend $64,000 on October 1 for store fixtures, which are expected to have a $20,000 salvage value and a three-year (36-month) useful life.

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

#### Tasks:
a. **Prepare a selling and administrative expenses budget.**
b. Utilities and sales commissions are paid in the month 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.**
c. Adams 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 cash balance. To prudently meet payment, the company desires to maintain a $12,000 cash cushion. **Prepare a cash budget.**
d. **Prepare a pro forma income statement for the quarter.**
e. **Prepare a pro forma balance sheet at the end of the quarter.**
f. **Prepare a pro forma statement of cash flows for the quarter.**

### Sales Budget

#### Requirement A
**October sales are estimated to be $200,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to increase at the rate of 25 percent per month. Prepare a sales budget.**

**Sales Budget:**

|         | October   | November   | December   |
|---------|-----------|------------|------------|
| **Cash sales**     | $80,000   | $100,000   | $125,000   |
| **Sales on account** | $
Transcribed Image Text:--- ### Exercise on Preparing a Budget In this exercise, you will prepare various financial budgets and statements for a company. Below is the given data and the tasks to be completed: #### Provided Data - **Salary expense (fixed):** $18,000 - **Sales commissions:** 5% of sales - **Supplies expense:** (no amount given) - **Utilities (fixed):** $1,400 - **Depreciation on store fixtures (fixed):** $4,000 - **Rent (fixed):** $12,000 - **Miscellaneous (fixed):** $1,200 >The capital expenditures budget indicates that Adams will spend $64,000 on October 1 for store fixtures, which are expected to have a $20,000 salvage value and a three-year (36-month) useful life. Use this information to prepare a selling and administrative expenses budget. #### Tasks: a. **Prepare a selling and administrative expenses budget.** b. Utilities and sales commissions are paid in the month 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.** c. Adams 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 cash balance. To prudently meet payment, the company desires to maintain a $12,000 cash cushion. **Prepare a cash budget.** d. **Prepare a pro forma income statement for the quarter.** e. **Prepare a pro forma balance sheet at the end of the quarter.** f. **Prepare a pro forma statement of cash flows for the quarter.** ### Sales Budget #### Requirement A **October sales are estimated to be $200,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to increase at the rate of 25 percent per month. Prepare a sales budget.** **Sales Budget:** | | October | November | December | |---------|-----------|------------|------------| | **Cash sales** | $80,000 | $100,000 | $125,000 | | **Sales on account** | $
## Adams Company Case Study

Adams 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 has formed a planning committee to prepare a master budget for the first three months of operation. As a budget coordinator, you have been assigned the following tasks:

### Required

**a. October sales are estimated to be $200,000**, of which 40 percent will be cash and 60 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 $12,000. 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 are as follows:**
- **Salary expense (fixed): $18,000**
- **Sales commissions: 5% of sales**
- **Supplies expense: 2% of sales**
- **Utilities (fixed): $1,000**
- **Depreciation on store fixtures (fixed)*: $4,800**
- **Rent (fixed): $4,000**
- **Miscellaneous (fixed): $1,200**

\*The capital expenditures budget indicates that Adams will spend $164,000 on October 1 for store fixtures, which are expected to have a $20,000 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. Adams borrows funds, in increments of $1,000, and repays them on the last day of the month. Repay
Transcribed Image Text:## Adams Company Case Study Adams 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 has formed a planning committee to prepare a master budget for the first three months of operation. As a budget coordinator, you have been assigned the following tasks: ### Required **a. October sales are estimated to be $200,000**, of which 40 percent will be cash and 60 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 $12,000. 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 are as follows:** - **Salary expense (fixed): $18,000** - **Sales commissions: 5% of sales** - **Supplies expense: 2% of sales** - **Utilities (fixed): $1,000** - **Depreciation on store fixtures (fixed)*: $4,800** - **Rent (fixed): $4,000** - **Miscellaneous (fixed): $1,200** \*The capital expenditures budget indicates that Adams will spend $164,000 on October 1 for store fixtures, which are expected to have a $20,000 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. Adams borrows funds, in increments of $1,000, and repays them on the last day of the month. Repay
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 1 images

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education