Has Company is a retail company that specializes in selling outdoor camping equipment .The company is considering opening a new store on October 1,2015.the company president formed a master 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 be 250,00 of which 40 percent will be ash and 60 percent will be expects to collect 100 percent of the accounts receivable generated by credit sales in the month following the sale .Prepare a ales budget and a schedule of cash receipts.
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.the company pays 70 percent of accounts payable in the month of purchase and the remaining 30 percent in the following month assume that all purchases are made on account .Prepare an inventory purchases budget and a cash payments budget for inventory purchases(Round your answers to the nearest whole dollar).
Budgeted selling and administrative expenses per month follow
Salary expense (fixed) $18,000
sales commissions 5% of sales
Supplies Expense 2 percent of sales
utilities(fixed) $1,400
Depreciation on store fixtures(fixed) $4,000
Rent(fixed) $4,800
Miscellaneous( fixed ) 1,200
The capital expenditures budget indicates that Haas will spend $164000 on October 1 for store fixtures ,which are expected to have a $20,000 salvage value and a three -year 936) month useful life.
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 selling and administrative expenses budget and a cash payments budget for selling and administrative expenses .(Round your answers to the nearest whole dollar amount)
Depreciation on store fixtures
Rent
Miscellaneous
Total S&A EXPENSES
Salary expense
Sales commissions
Supplies expense
utilities
Depreciation on store fixtures
Rent
Miscellaneous
total payments for S&A expenses.
Haas 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(Any repayments/shortage which should be indicated with a minus sign .Round your answers to nearest whole dollar amount)
Prepare a pro-forma income statement for the quarter (Round your answers to nearest whole dollar amount)
Haas Company
Pro forma income statement
For the Quarter ended December 31,,2015
Prepare a pro forma balance sheet at the end of the quarter 9 Amounts to be deducted should be indicated by a minus sign
Prepare a pro forma statement of cash flows for the quarter(Amounts to be deducted should be indicated by a minus sign.Round your answers to nearest whole dollar amount.)