Scribd
Upload
63 views2 pages

Watercooler Office Supply S March 31 2016 Balance Sheet Follows The Budget

The budget committee of Watercooler Office Supply assembled data to forecast sales, inventory levels, purchases, expenses, and cash flows for April and May 2016. Sales are expected to increase by 2% from April to May and another 4% from May to June. Cash receipts are 80% in the month of sale and 20% in the following month. Inventory is maintained at $9,000 plus 25% of the next month's cost of goods sold. Cost of goods sold equals 50% of sales. Purchases are paid 30% in the month made and 70% the next month. Salaries are $5,000 per month and commissions are 5% of sales, with 70% paid currently and 30% the

Uploaded by

Amit Pandey
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
63 views2 pages

Watercooler Office Supply S March 31 2016 Balance Sheet Follows The Budget

The budget committee of Watercooler Office Supply assembled data to forecast sales, inventory levels, purchases, expenses, and cash flows for April and May 2016. Sales are expected to increase by 2% from April to May and another 4% from May to June. Cash receipts are 80% in the month of sale and 20% in the following month. Inventory is maintained at $9,000 plus 25% of the next month's cost of goods sold. Cost of goods sold equals 50% of sales. Purchases are paid 30% in the month made and 70% the next month. Salaries are $5,000 per month and commissions are 5% of sales, with 70% paid currently and 30% the

Uploaded by

Amit Pandey
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 2

Solved: Watercooler Office Supply s March 31 2016 balance

sheet follows The budget


Watercooler Office Supply s March 31 2016 balance sheet follows The budget

Watercooler Office Supply’s March 31, 2016, balance sheet follows:

The budget committee of Watercooler Office Supply has assembled the following data.

a. Sales in April are expected to be $140,000. Watercooler forecasts that monthly sales will
increase 2% over April sales in May. June’s sales will increase by 4% over April sales. July
sales will increase 20% over April sales. Cash receipts are 80% in the month of the sale and
20% in the month following the sale.

b. Watercooler maintains inventory of $9,000 plus 25% of the cost of goods sold budgeted for
the following month. Cost of goods sold equal 50% of sales revenue. Purchases are paid 30%
in the month of the purchase and 70% in the month following the purchase.

c. Monthly salaries amount to $5,000. Sales commissions equal 5% of sales for that month.
Salaries and commissions are paid 70% in the month incurred and 30% in the following month.

d. Other monthly expenses are as follows:

• Rent: $3,000, paid as incurred

• Depreciation: $700

• Insurance: $300, expiration of prepaid amount

• Income tax: $2,000, paid as incurred

Requirements

1. Prepare Watercooler’s sales budget for April and May 2016. Round all amounts to the
nearest dollar.

2. Prepare Watercooler’s inventory, purchases, and cost of goods sold budget for April and
May.

3. Prepare Watercooler’s selling and administrative expense budget for April and May.

Reach out to [email protected] for enquiry.


Watercooler Office Supply s March 31 2016 balance sheet follows The budget

ANSWER
https://solvedquest.com/watercooler-office-supply-s-march-31-2016-balance-sheet-follows-the-
budget/

Reach out to [email protected] for enquiry.


Powered by TCPDF (www.tcpdf.org)

You might also like