Red Canyon T-shirt Company operates a chain of T-shirt shops in the southwestern United States. The sales manager has provided a sales forecast for the coming year, along with the following information:

Red Canyon T-shirt Company operates a chain of T-shirt shops in the southwestern United States. The sales manager has provided a sales forecast for the coming year, along with the following information Quarter 1 Quarter 2 Quarter 3 Quarter 4 Budgeted Unit Sales 30,000 50,000 25,000 50,000 Each T-shirt is expected to sell for $22. The purchasing manager buys the T-shirts for $9 each The company needs to have enough T-shirts on hand at the end of each quarter to fill 32 percent of the next quarter's sales demand. Selling and administrative expenses are budgeted at $60,000 per quarter plus 20 percent of total sales revenue. Required 1. Determine budgeted sales revenue for each quarter. Quarter 1 Quarter 2 Quarter3 Budgeted Sales Revenue 2. Determine budgeted cost of merchandise purchased for each quarter. Quarter 1 Quarter 2 Quarter Budgeted Cost of Merchandise Purchased 3. Determine budgeted cost of good sold for each quarter Quarter 1 Quarter2 Quarter 3 Budgeted Cost of Goods Sold 4. Determine selling and administrative expenses for each quarter. Quarter1 Quarter 2 Quarter3 Budgeted Selling and Administrative Expenses 5. Complete the budgeted income statement for each quarter. RED CANYON T-SHIRT COMPANY Budgeted Income Statement Quarter 1 Quarter 2 Quarter3 Budgeted Gross Margin Budgeted Net Operating Income