The accountant at Supreme Audio resigned while he was in the midst of preparing the budget for 2015.
Assumptions: |
|
|
Sales will increase by 25 percent over 2014. |
|
|
Cost of sales equals 60 percent of sales. |
|
|
For 2015, ending inventory should equal 40 percent of the cost of sales for the next quarter. |
|
|
Sales in the first quarter of 2016 will be $300,000. |
|
The accountant's work papers indicated the following:
Fill in the missing information to determine the sales and purchases budgets for 2015.
Budgeted Sales and Inventory Purchases for 2015 |
|
|
|
Quarter 1 |
|
|
Quarter 2 |
|
|
Quarter 3 |
|
|
Quarter 4 |
|
|
Total |
|
Sales in 2014 |
|
|
$236,000 |
|
|
$303,000 |
|
|
$280,000 |
|
|
$364,000 |
|
|
$1,183,000 |
|
Expected sales in 2015 |
|
|
$295,000 |
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
Cost of sales |
|
|
$177,000 |
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
Beginning inventory |
|
|
66,900 |
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
Ending inventory |
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
Purchases |
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$
![](https://files.transtutors.com/cdn/questions/transtutors006/images/transtutors006_3496af3b-7c55-4429-8ef7-1aa1d91976aa.gif)
|
|
$ |