Question

In: Finance

Mercy Sports Shop started operations on 1st January, 2020. The firm sells sports shoes in shopping...

  1. Mercy Sports Shop started operations on 1st January, 2020. The firm sells sports shoes in shopping malls. The company expects a 20 per cent increase in sales per month for November and December 2020. Mercy has budgeted sales as indicated in the following table:

Sales

October

November

December

Total

Cash sales

Ksh 300,000/=

Sales on account

Ksh 900,000/=

Total budget sales

Ksh 1,200,000/=

Required:-

  1. Using excel complete the sales budget by filling in the missing amounts.   
  2. Determine the amount of sales revenue that will appear on the pro-forma income statement for the company’s fourth quarter 2020.

Solutions

Expert Solution

i )

Sales October November December Total
Cash sales 300000 360000 432000 1092000
Sales on account 900000 1080000 1296000 3276000
Total budget sales 1200000 1440000 1728000 4368000

ii) The amount of sales revenue that will appear on the pro-forma income statement for the company’s fourth quarter 2020. is the sum if total budget sales for October, Nov and Dec = $ 4368,000

Workings


Related Solutions

On 1st January 2020 Tom Shanks started trading as Shanks Real Estate, and completed the following...
On 1st January 2020 Tom Shanks started trading as Shanks Real Estate, and completed the following transactions regarding the business in the first month: Jan 1: Tom Shanks transferred cash from his personal bank account to the business bank account in order to start operations, $25,000. Jan 4: The business paid a year’s rent in advance for office space, $11,880 Jan 5: The business purchased a motor vehicle, $22,000. A deposit of $6,000 was paid with the remainder financed by...
On 1st January 2020 Tom Shanks started trading as Shanks Real Estate, and completed the following...
On 1st January 2020 Tom Shanks started trading as Shanks Real Estate, and completed the following transactions regarding the business in the first month: Jan 1: Tom Shanks transferred cash from his personal bank account to the business bank account in order to start operations, $25,000. Jan 4: The business paid a year’s rent in advance for office space, $11,880 Jan 5: The business purchased a motor vehicle, $22,000. A deposit of $6,000 was paid with the remainder financed by...
Sunland Sports began operations on January 2, 2020. The following stock record card for footballs was...
Sunland Sports began operations on January 2, 2020. The following stock record card for footballs was taken from the records at the end of the year. Date Voucher Terms Units Received Unit Invoice Cost Gross Invoice Amount 1/15 10624 Net 30 63 $27 $1,701 3/15 11437 1/5, net 30 78 21 1,638 6/20 21332 1/10, net 30 103 20 2,060 9/12 27644 1/10, net 30 97 16 1,552 11/24 31269 1/10, net 30 89 15 1,335 Totals 430 $8,286 A...
Novak Sports began operations on January 2, 2020. The following stock record card for footballs was...
Novak Sports began operations on January 2, 2020. The following stock record card for footballs was taken from the records at the end of the year. Date Voucher Terms Units Received Unit Invoice Cost Gross Invoice Amount 1/15 10624 Net 30 75 $32 $2,400 3/15 11437 1/5, net 30 90 25 2,250 6/20 21332 1/10, net 30 115 24 2,760 9/12 27644 1/10, net 30 109 19 2,071 11/24 31269 1/10, net 30 101 17 1,717 Totals 490 $11,198 A...
Crane Sports began operations on January 2, 2020. The following stock record card for footballs was...
Crane Sports began operations on January 2, 2020. The following stock record card for footballs was taken from the records at the end of the year. Date Voucher Terms Units Received Unit Invoice Cost Gross Invoice Amount 1/15 10624 Net 30 51 $22 $1,122 3/15 11437 1/5, net 30 66 18 1,188 6/20 21332 1/10, net 30 91 17 1,547 9/12 27644 1/10, net 30 85 13 1,105 11/24 31269 1/10, net 30 77 12 924 Totals 370 $5,886 A...
Exercise 8-17 Novak Sports began operations on January 2, 2020. The following stock record card for...
Exercise 8-17 Novak Sports began operations on January 2, 2020. The following stock record card for footballs was taken from the records at the end of the year. Date Voucher Terms Units Received Unit Invoice Cost Gross Invoice Amount 1/15 10624 Net 30 75 $32 $2,400 3/15 11437 1/5, net 30 90 25 2,250 6/20 21332 1/10, net 30 115 24 2,760 9/12 27644 1/10, net 30 109 19 2,071 11/24 31269 1/10, net 30 101 17 1,717 Totals 490...
Jimmy Adams , on March 1st 2020, started a new accounting practice called X-Factor Accounting with...
Jimmy Adams , on March 1st 2020, started a new accounting practice called X-Factor Accounting with the aim to provide the book keeping services to small and medium business organization in Lower Mainland. During its first month of operations following transactions have occurred. March 1st - Adams invested $ 50,000 in cash and office equipment worth $ 12,000. March 1st - Paid $ 9,000 cash for three months rent for an office, in advance. March 2nd - Paid $ 1,000...
Job Order Costing The ABC Company builds residential housing. The company started operations on June 1st,...
Job Order Costing The ABC Company builds residential housing. The company started operations on June 1st, 2018. Below are transactions that occurred in the first month of operations (June 2018) Journal Entries: June 1) ABC Company sold common stock for $1,500,000 in cash. The company issued 15,000 shares of $100 Par stock. June 2) ABC Company purchased $300,000 of building materials. Paying $100,000 cash and the rest on account due in 45 days. No credit terms were given. June 3)...
Job Order Costing The ABC Company builds residential housing. The company started operations on June 1st,...
Job Order Costing The ABC Company builds residential housing. The company started operations on June 1st, 2018. Below are transactions that occurred in the first month of operations (June 2018) Journal Entries: June 1) ABC Company sold common stock for $1,500,000 in cash. The company issued 15,000 shares of $100 Par stock. June 2) ABC Company purchased $300,000 of building materials. Paying $100,000 cash and the rest on account due in 45 days. No credit terms were given. June 3)...
Job Order Costing The ABC Company builds residential housing. The company started operations on June 1st,...
Job Order Costing The ABC Company builds residential housing. The company started operations on June 1st, 2018. Below are transactions that occurred in the first month of operations (June 2018) Journal Entries: June 1) ABC Company sold common stock for $1,500,000 in cash. The company issued 15,000 shares of $100 Par stock. June 2) ABC Company purchased $300,000 of building materials. Paying $100,000 cash and the rest on account due in 45 days. No credit terms were given. June 3)...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT