Quiz+4+Solution+Spring

Quiz+4+Solution+Spring - Sales Budget Planned units x...

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

View Full Document Right Arrow Icon
Sales Budget January February March Planned units 7,500 9,250 10,750 x Selling Price $53 $53 $53 Budgeted Revenue $397,500 $490,250 $569,750 Purchases Budget January February March Planned units 7,500 9,250 10,750 + Desired EI 1,850 2,150 2,100 Total Needed 9,350 11,400 12,850 - BI 4,750 1,850 2,150 Units to be Purchased 4,600 9,550 10,700 x Cost $30 $30 $30 Budgeted Purchases $138,000 $286,500 $321,000 Selling Exp. Budget January February March Budgeted Revenue $397,500 $490,250 $569,750 x Commission % 0.2 0.2 0.2 Sales Commissions $79,500 $98,050 $113,950 Sales Salaries 6,000 6,000 6,000 Budgeted Sell. Exp. $85,500 $104,050 $119,950 January February March $13,000 $13,000 $13,000 Maintenance Exp. 2,100 2,100 2,100 Interest Exp. 140 12 Deprec. Exp. 6,000 7,000 7,300 $21,240 $22,112 $22,400 Cap Ex Budget January February March Equipment $36,000 $96,000 $28,800 Land 0 0 155,000 Budgeted Acquisitions $36,000 $96,000 $183,800 Cash Budget January February
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.

This note was uploaded on 07/08/2011 for the course ACG 4352 taught by Professor Nure. during the Spring '11 term at University of Florida.

Page1 / 2

Quiz+4+Solution+Spring - Sales Budget Planned units x...

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