In: Accounting
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 | 31,000 | 51,000 | 25,500 | 51,000 | |||
Each T-shirt is expected to sell for $21.
The purchasing manager buys the T-shirts for $8 each.
The company needs to have enough T-shirts on hand at the end of each quarter to fill 31 percent of the next quarter’s sales demand.
Selling and administrative expenses are budgeted at $62,000 per quarter plus 18 percent of total sales revenue.
1. Determine budgeted sales revenue for each
quarter.
Budgeted Sales Revenue
Quarter1:
Quarter 2:
Quarter 3:
2. Determine budgeted cost of merchandise
purchased for each quarter.
Budgeted Cost of Merchandise Purchased
Quarter1:
Quarter 2:
Quarter 3:
3. Determine budgeted cost of good sold for each
quarter.
Budgeted Cost of Goods Sold
Quarter1:
Quarter 2:
Quarter 3:
4. Determine selling and administrative expenses
for each quarter.
Budgeted Selling and Administrative Expenses
Quarter1:
Quarter 2:
Quarter 3:
Complete the budgeted income statement for each quarter.