Question

Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2,...

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.]

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:

Problem 14-23 Part 1

Required

  1. October sales are estimated to be $390,000, of which 40 percent will be cash and 60 percent will be credit. The company expects sales to increase at the rate of 20 percent per month. Prepare a sales budget.

  2. 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.

  3. 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 $13,700. Assume that all purchases are made on account. Prepare an inventory purchases budget.

  4. 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.

  5. Budgeted selling and administrative expenses per month follow:

Salary expense (fixed) $ 19,700
Sales commissions 4 % of Sales
Supplies expense 2 % of Sales
Utilities (fixed) $ 3,100
Depreciation on store fixtures (fixed)* $ 5,700
Rent (fixed) $ 6,500
Miscellaneous (fixed) $ 2,900
  1. *The capital expenditures budget indicates that Walton will spend $173,800 on October 1 for store fixtures, which are expected to have a $37,000 salvage value and a two-year (24-month) useful life.

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

  1. 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.

  2. Walton 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 $29,000 cash cushion. Prepare a cash budget.

October November December
Sales Budget
Cash sales $468,000
Sales on account
Total budgeted sales $0 $468,000 $0
October November December
Schedule of Cash Receipts
Current cash sales
Plus collections from A/R
Total collections $0 $0

$0

October November December
Inventory Purchases Budget
Inventory needed 0 0 0
Required purchases (on account) $0 $0 $0
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 payments for inventory $0 $0 $0
October November December
Selling and Administrative Expense Budget
Salary expense
Sales commissions
Supplies expense
Utilities
Depreciation on store fixtures
Rent
Miscellaneous
Total S&A expenses $0 $0 $0
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 $0 $0 $0
Cash Budget
October November December
Cash available 0 0 0
Less: Payments
Total budgeted payments 0 0 0
Payments minus receipts
0 0 0
Financing activity
$0 $0 $0
0 0
Add a comment Improve this question Transcribed image text
Know the answer?
Add Answer to:
Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2,...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

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 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...

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

    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: 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...

  • 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...

  • Admire is a retail company that sells specialized gardening products. The company is considering opening a...

    Admire is a retail company that sells specialized gardening products. The company is considering opening a new store on October 1, Year1. As budget coordinator, you have been asked to prepare a master budget for the first 3 months of the company’s operation. You have gathered the following information: October sales are estimated to be $300000 of which 45 percent will be cash and the remainder will be on credit. The company expects all sales to increase at the rate...

  • Choice is a retail company that sells specialized gardening products. The company is considering opening a...

    Choice is a retail company that sells specialized gardening products. The company is considering opening a new store on October 1, Year1. As budget coordinator, you have been asked to prepare a master budget for the first 3 months of the company’s operation. You have gathered the following information: October sales are estimated to be $280000 of which 60 percent will be cash and the remainder will be on credit. The company expects all sales to increase at the rate...

  • 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...

  • Can someone help me solve this problem please? Problem 7-23B Preparing a master budget for a...

    Can someone help me solve this problem please? Problem 7-23B Preparing a master budget for a retail company with no beginning account balances Inwood Gifts Corporation begins business today, December 31, 2017. Rebecca Ortiz, the president, is trying to prepare the company’s master budget for the first three months (January, February, and March) of 2018. Since you are her good friend and an accounting student, Ms. Ortiz asks you to prepare the budget based on the following specifications: Required January...

  • 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...

  • 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...

ADVERTISEMENT
Free Homework Help 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.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT