{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Sage Creek Budgets - Dustin Johnston 1 Sage Creek Company...

Info icon This preview shows pages 1–6. Sign up to view the full content.

View Full Document Right Arrow Icon
Dustin Johnston 1 Sage Creek Company Sales Budget For the Quarter Ending March 31, 2009 January February March Quarter Cash sales $24,500 $27,440 $29,635 $81,575 Credit sales $45,500 $50,960 $55,037 $151,497 Total sales $70,000 $78,400 $84,672 $233,072 Sage Creek Company Schedule of Expected Cash Collections from Sales For the Quarter Ending March 31, 2009 January February March Quarter Cash sales $24,500 $27,440 $29,635 $81,575 Credit sales $39,000 $45,500 $50,960 $135,460 Total collections $63,500 $72,940 $80,595 $217,035
Image of page 1

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

View Full Document Right Arrow Icon
Name Dustin Johnston Section 1 Sage Creek Company Purchases Budget For the Quarter Ending March 31, 2009 January February March Quarter Cost of Goods Sold $49,000 $54,880 $59,270 $163,150 Add: Desired ending inventory $10,976 $11,854 $10,500 $10,500 Total inventory required $59,976 $66,734 $69,770 $196,480 Less: Beginning inventory $9,800 $10,976 $11,854 $9,800 Purchases $50,176 $55,758 $57,916 $163,850 Sage Creek Company Budgeted Cash Payments for Purchases For the Quarter Ending March 31, 2009 January February March Quarter From current month $12,544 $13,940 $14,479 $40,963 From last month $32,550 $37,632 $41,819 $112,001 Total payments $45,094 $51,572 $56,298 $152,963
Image of page 2
Name Dustin Johnston Section 1 Sage Creek Company Cash Payments for Operating Expenses For the Quarter Ending March 31, 2009 January February March Commissions
Image of page 3

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

View Full Document Right Arrow Icon
Image of page 4
Image of page 5

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

View Full Document Right Arrow Icon
Image of page 6
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern