CZ is merchandising company engaged in the purchasing and selling of electrical appliances.

CZ is merchandising company engaged in the purchasing and selling of electrical appliances. You as a management accountant have been asked to prepare a complete master budget for your store for June,July and August, so you gather the following data as of may 31,2005:

Cash  21,000

Inventory 300,000

Accounts receivable 261,000

Net furniture and fixtures 120,000

Total assets 702,000

Accounts payable 340,000 

Owners equity 362,000

Total liabilities and owners equity 702,000

Recent and projected sales 

April 200,000

May 250,000 

June 500,000

July 300,000

August 300,000

September 200,000

Credit sales are 90% of total sales.Credit accounts are collected 80% in the month following the sales and 20% in the next following month. Assume that bad debts are negligible and can be ignored. The average gross profit on sales is40%.

The policy is to acquired enough inventories each month to equal the following months projected sales. All purchase are paid for in the month following purchase.

Salaries,wages and commissions average 20% of sales: all other variable expenses are 4% of sales. Fixed expenses for rent, property taxes and miscellaneous payroll and other items are 40,000 monthly. Assume that these variable and fixed expenses require cash disbursements each month.Depreciation is 2,000 monthly.

In June,  40,000 is going to be disbursed for fixtures acquired in May. The May 31 balance of accounts payable includes this amount.

Assume that a minimum cash balance of 20,000 is to be maintained. Also assume that all borrowing are effective at the beginning of the month and all repayments are made at the end of the month of repayment. Interest is paid only at the repaying principal. Interest rate is 12% per annum: round interest computation to the nearest ten dollars.


1, Prepare the sales budget

2, Prepare the cash collection budget

3, Prepare a budget income statement for the coming quarter 

4, Prepare the budget balance sheet

Calculate Your Essay Price
(550 words)

Approximate price: $22

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
The price is based on these factors:
Academic level
Number of pages
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

Order your essay today and save 10% with the coupon code: best10