Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

I need help in solving this budget case. Crowne store has the following sales revenue data available on April 1. Feb $299,000 (actual) Mar $286,000

I need help in solving this budget case.

Crowne store has the following sales revenue data available on April 1.

Feb $299,000 (actual)

Mar $286,000 (actual)

April $312,000 (budgeted)

May $286,000 (budgeted)

June $299,000 (budgeted)

July $312,000 (budgeted)

Aug $338,000 (budgeted)

Store sells 60% on the account and the remaining on cash. The collection pattern of the receivable are as follows:

60% collected in the month of sale

30% collected in the following month

9% collected in the second month following the sale

1% uncollectible bad debt

All items are sold at a price of $10 per unit. Inventory levels in units at the end of each month should be equal to the next month sales needs. Units cost around 65% of sales price. All purchases of inventory in a month are paid in the following month. Other expenses are budgeted as follows:

FIXED $65,000 per month, which includes $15,600 of depreciation

Variable 10% of sales revenue

All these expenses are paid in the month incurred.

The balance sheet accounts balance on 3/31 are as follows:

Cash $104,000

Accounts receivable (net of uncollectible) $138,450

Inventory $295,750

Fixed assets (net of accumulated depreciation) $390,000

Accounts payable (from inventory purchase) $194,350

Common stock $260,000

Retained earnings $473,850

Company budgets to pay $80,000 of dividend on 6/30.

REQUIRED:

Hint: you need to calculate the sales units for each month.

  1. A schedule of cash collection for each month of quarter 2
  2. A schedule of inventory purchases for each month of quarter 2
  3. A schedule of cash payments for each month of quarter 2.
  4. A cash budget for each month of quarter 2.
  5. Budgeted income statement for the period ending quarter 2
  6. Balance sheet as of June 30.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

College Accounting Chapters 1-12 With Study Guide And Working Papers

Authors: Jeffrey Slater

13th Edition

0133866300, 9780133866308

More Books

Students also viewed these Accounting questions