11) Caprice Corporation is a wholesaler of industrial goods. Data regarding the store’s
operations follow:
Sales are budgeted at $350,000 for November, $320,000 for December, and $300,000
for January.
Collections are expected to be 80% in the month of sale, 16% in the month following
the sale, and 4% uncollectible.
The cost of goods sold is 70% of sales.
The company desires an ending merchandise inventory equal to 60% of the cost of
goods sold in the following month. Payment for merchandise is made in the month
following the purchase.
The November beginning balance in the accounts receivable account is $78,000.
The November beginning balance in the accounts payable account is $254,000.
Required:
a. Prepare a Schedule of Expected Cash Collections for November and December.
b. Prepare a Merchandise Purchases Budget for November and December.
12) Vandel Inc. bases its selling and administrative expense budget on budgeted unit
sales. The sales budget shows 6,600 units are planned to be sold in April. The variable
selling and administrative expense is $9.70 per unit. The budgeted fixed selling and
administrative expense is $127,380 per month, which includes depreciation of $8,580
per month. The remainder of the fixed selling and administrative expense represents
current cash flows. The cash disbursements for selling and administrative expenses on
the April selling and administrative expense budget should be:
A.$191,400