Class Project - Managerial Accounting

Class Project - Managerial Accounting - PROJECT A - Case...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
PROJECT A - Case 9-30 Student Name: Linda Adams SALES BUDGET: April May June Quarter Budgeted unit sales 65,000 100,000 50,000 215,000 Selling price per unit 10 10 10 10 Total Sales 650,000 1,000,000 500,000 2,150,000 SCHEDULE OF EXPECTED CASH COLLECTIONS: April May June Quarter February sales 26,000 - - 26,000 March sales 280,000 40,000 - 320,000 April sales 130,000 455,000 65,000 650,000 May sales - 200,000 700,000 900,000 June sales - - 100,000 100,000 Total Cash Collections 436,000 695,000 865,000 1,996,000 MERCHANDISE PURCHASES BUDGET: April May June Quarter Budgeted unit sales 65,000 100,000 50,000 215,000 Add desired ending inventory 40,000 20,000 12,000 12,000 Total needs 105,000 120,000 62,000 227,000 Less beginning inventory 26,000 40,000 20,000 26,000 Required purchases 79,000 80,000 42,000 201,000 Cost of purchases @ $4 per unit 316,000 320,000 168,000 804,000 BUDGETED CASH DISBURSEMENTS FOR MERCHANDISE PURCHASES: April May June Quarter Accounts payable 100,000 - - 100,000 April purchases
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 8

Class Project - Managerial Accounting - PROJECT A - Case...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online