Unici company is a retail company that specializes in

Reference no: EM13598152

Unici Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2006. The company president formed a planning committee to prepare a master budget for the first three months of operation. He assigned you, the budget coordinator, the following tasks.

Budgeted selling and administrative expenses per month follow.

Salary expense (fixed) $18,000
Sales commissions 5 percent of Sales
Supplies expense 2 percent of Sales
Utilities (fixed) $1,400
Depreciation on store equipment (fixed)* $4,000
Rent (fixed) $4,800
Miscellaneous (fixed) $1,200

*The capital expenditures budget indicates that Unici 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. Unici borrows funds, in increments of $1,000, and repays them on the last day of the month. 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.

Reference no: EM13598152

Questions Cloud

Provide an example of a transaction that affects a only : provide an example of a transaction that affects a only one element of the accounting equationb two elements of the

The ohio corporation has 900000 shares of 1 par value : the ohio corporation has 900000 shares of 1 par value common stock authorized and 550000 shares issued and outstanding.

Murray glass company beginning of year retained earnings : murray glass company beginning of year retained earnings balance was 113200. the corporation declared and paid 77600

A year end count of ending inventory found that 800 units : turks toy trains began 2008 with 1200 toy trains which cost 9.00 each in its inventory. during the year it made the

Unici company is a retail company that specializes in : unici company is a retail company that specializes in selling outdoor camping equipment. the company is considering

The new machine would permit the company to reduce the : wendells donut shoppe is investigating the purchase of a new 18600 donut-making machine. the new machine would permit

A year end count of ending inventory found that 800 units : turks toy trains began 2008 with 1200 toy trains which cost 9.00 each in its inventory. during the year it made the

The trucks will have a useful life of seven years to raise : the diamond freight company has been offered a seven-year contract to haul munitions for the government. because this

For many years futura company has purchased the starters : for many years futura company has purchased the starters that it installs in its standard line of farm tractors. due to

User Account

All Pages