Benson Company is a retail company that specializes in selling outdoor camping e
ID: 2545580 • Letter: B
Question
Benson 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 October sales are estimated to be $140,000, of which 35 percent will be cash and 65 percent will be credit. The company expects sales to increase at the rate of 20 percent per month. Prepare a sales budget. 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. 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 $12,200. Assume that all purchases are made on account. Prepare an inventory purchases budget. 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. Budgeted selling and administrative expenses per month follow: Salary expense (fixed) $ 18,200 Sales commissions 5 % of Sales Supplies expense 2 % of Sales Utilities (fixed) $ 1,600 Depreciation on store fixtures (fixed)* $ 4,200 Rent (fixed) $ 5,000 Miscellaneous (fixed) $ 1,400 *The capital expenditures budget indicates that Benson will spend $173,200 on October 1 for store fixtures, which are expected to have a $22,000 salvage value and a three-year (36-month) useful life. Use this information to prepare a selling and administrative expenses budget. 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. Benson 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 $14,000 cash cushion. Prepare a cash budget.
Explanation / Answer
Answer a Sales Budget Oct Nov Dec Total Sales 140,000.00 168,000.00 201,600.00 509,600.00 Cash Sales -35% 49,000.00 58,800.00 70,560.00 178,360.00 Credit Sales -65% 91,000.00 109,200.00 131,040.00 331,240.00 Answer b Schedule of Expected Cash Collections from Sales Oct Nov Dec Total Cash Sales 49,000.00 58,800.00 70,560.00 178,360.00 Collection from Accounts Receivables Oct Sales 91,000.00 91,000.00 Nov Sales 109,200.00 109,200.00 Total cash Collections 49,000.00 149,800.00 179,760.00 378,560.00 Answer c Merchandise Purchase Budget Oct Nov Dec Total Cost of Goods Sold - 60% of Sales 84,000.00 100,800.00 120,960.00 305,760.00 Add: Ending Inventory 10,080.00 12,096.00 12,200.00 12,200.00 Total Needs 94,080.00 112,896.00 133,160.00 317,960.00 Less: opening Inventory - (10,080.00) (12,096.00) - Required Purchases 94,080.00 102,816.00 121,064.00 317,960.00 Answer d Schedule of Cash payments to Suppliers Oct Nov Dec Total Cash Payment Oct Purchases 56,448.00 37,632.00 94,080.00 Nov Purchases 61,689.60 41,126.40 102,816.00 Dec Purchases 72,638.40 72,638.40 Total Cash Payment to Suppliers 56,448.00 99,321.60 113,764.80 269,534.40 Answer e Selling & Admn. Budget Oct Nov Dec Total Variable Sales Comm. - 5% of Sales 7,000.00 8,400.00 10,080.00 25,480.00 Sales Supplies - 2% of Sales 2,800.00 3,360.00 4,032.00 10,192.00 Fixed Rent (Fixed) 5,000.00 5,000.00 5,000.00 15,000.00 Salary Expense 18,200.00 18,200.00 18,200.00 54,600.00 Sales Utilities 1,600.00 1,600.00 1,600.00 4,800.00 Misc. 1,400.00 1,400.00 1,400.00 4,200.00 Dep. On Store Fixtures 4,200.00 4,200.00 4,200.00 12,600.00 Total 40,200.00 42,160.00 44,512.00 126,872.00 Schedule of Cash payments of Selling & Admn. Budget Oct Nov Dec Total Sales Comm. - 5% of Sales - 7,000.00 8,400.00 Sales Supplies - 2% of Sales 2,800.00 3,360.00 4,032.00 10,192.00 Fixed Rent (Fixed) 5,000.00 5,000.00 5,000.00 15,000.00 Salary Expense 18,200.00 18,200.00 18,200.00 54,600.00 Sales Utilities - 1,600.00 1,600.00 3,200.00 Misc. 1,400.00 1,400.00 1,400.00 4,200.00 Total 27,400.00 36,560.00 38,632.00 87,192.00 Cash budget Oct Nov Dec Total Opening cash Balance - 14,702.00 14,370.40 - Add: receipts Collection from Customers 49,000.00 149,800.00 179,760.00 378,560.00 Total Cash available 49,000.00 164,502.00 194,130.40 378,560.00 Less: Disbursements Cash Disbursement - Accounts Payable 56,448.00 99,321.60 113,764.80 269,534.40 Selling & Admn. Exp. 27,400.00 36,560.00 38,632.00 102,592.00 Purchase of Store Fixture 173,200.00 - - 173,200.00 Total Disbursement 257,048.00 135,881.60 152,396.80 545,326.40 Cash Balance Closing (208,048.00) 28,620.40 41,733.60 (166,766.40) Add: Finance from Bank 225,000.00 - 225,000.00 Less: Payment to Bank - (12,000.00) (25,000.00) (37,000.00) Less: Payment of interet - Bank loan (2,250.00) (2,250.00) (2,130.00) (6,630.00) Net Cash Balance Closing 14,702.00 14,370.40 14,603.60 14,603.60
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.