a. What are your estimated sales for January 2020? b. What is your estimated cost of goods sold for February 2020? c. What is your estimate in wages for June 2020? d. What is your estimate in advertising expense for March 2020? e. What is your estimated net income for September 2020?

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question
Round percentages and ratios to the nearest tenth of a percent, dollars to nearest whole dollar. 2. a. ________dollars b. ________ dollars c. ________ dollars d. ________ dollars e. ________ dollars
### Task
Use the following income statement along with the accompanying additional information to prepare a monthly operational budget for Tom’s Business.

### Additional Information:
- **Sales** are anticipated to increase by 5% each month.
- **Cost of Goods Sold** will remain at its current percentage of sales.
- **Rent** is going up to $550 per month next year.
- **Wages** should run at 6% of sales.
- **Utilities and auto maintenance** will remain the same.
- **Advertising** will increase by 10% in the same months as the current year.

### Income Statement for Tom's Business (2019)

|       | Jan   | Feb   | Mar   | Apr   | May   | Jun   | Jul   | Aug   | Sep   | Oct   | Nov   | Dec   | Total  |
|-------|-------|-------|-------|-------|-------|-------|-------|-------|-------|-------|-------|-------|--------|
| Sales | 3,250 | 2,700 | 3,855 | 3,525 | 3,660 | 2,860 | 2,600 | 2,100 | 2,200 | 2,250 | 3,755 | 4,800 | 37,264 |
| Cost of Goods Sold | 1,788 | 1,485 | 2,117 | 2,000 | 2,195 | 1,430 | 1,300 | 1,050 | 1,100 | 1,125 | 2,003 | 2,556 | 20,056 |
| Rent  | 525   | 525   | 525   | 525   | 525   | 525   | 525   | 525   | 525   | 525   | 525   | 525   | 6,300  |
| Wages | 175   | 145   | 193   | 176   | 183   | 143   | 130   | 105   | 110   | 113   | 188   | 240   | 1,901  |
| Insurance | 90    | 90    | 90    | 90    | 90    | 90    | 90    | 90    | 90    | 90    |
Transcribed Image Text:### Task Use the following income statement along with the accompanying additional information to prepare a monthly operational budget for Tom’s Business. ### Additional Information: - **Sales** are anticipated to increase by 5% each month. - **Cost of Goods Sold** will remain at its current percentage of sales. - **Rent** is going up to $550 per month next year. - **Wages** should run at 6% of sales. - **Utilities and auto maintenance** will remain the same. - **Advertising** will increase by 10% in the same months as the current year. ### Income Statement for Tom's Business (2019) | | Jan | Feb | Mar | Apr | May | Jun | Jul | Aug | Sep | Oct | Nov | Dec | Total | |-------|-------|-------|-------|-------|-------|-------|-------|-------|-------|-------|-------|-------|--------| | Sales | 3,250 | 2,700 | 3,855 | 3,525 | 3,660 | 2,860 | 2,600 | 2,100 | 2,200 | 2,250 | 3,755 | 4,800 | 37,264 | | Cost of Goods Sold | 1,788 | 1,485 | 2,117 | 2,000 | 2,195 | 1,430 | 1,300 | 1,050 | 1,100 | 1,125 | 2,003 | 2,556 | 20,056 | | Rent | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 525 | 6,300 | | Wages | 175 | 145 | 193 | 176 | 183 | 143 | 130 | 105 | 110 | 113 | 188 | 240 | 1,901 | | Insurance | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 | 90 |
# Tom's Business Income Statement (2019)

This table represents the monthly income statement for Tom's Business over the year 2019. It shows various financial figures such as sales, expenses, and net income. Below is the month-by-month breakdown.

### Sales
- **Jan**: $3,250
- **Feb**: $2,700
- **Mar**: $3,855
- **Apr**: $3,254
- **May**: $3,650
- **Jun**: $2,850
- **Jul**: $2,600
- **Aug**: $2,010
- **Sep**: $2,200
- **Oct**: $2,250
- **Nov**: $3,755
- **Dec**: $4,890
- **Total**: $37,264

### Expenses

#### Cost of Goods Sold (COGS)
- **Jan**: $1,788
- **Feb**: $1,485
- **Mar**: $2,120
- **Apr**: $1,790
- **May**: $2,008
- **Jun**: $1,568
- **Jul**: $1,430
- **Aug**: $1,106
- **Sep**: $1,210
- **Oct**: $1,238
- **Nov**: $2,065
- **Dec**: $2,690
- **Total**: $20,495

#### Rent
- Consistently $525 each month.
- **Total**: $6,300

#### Wages
- Consistently $175 each month.
- **Total**: $2,100

#### Insurance
- Consistently $46 each month.
- **Total**: $550

#### Utilities
- **Jan**: $220
- **Feb**: $225
- **Mar**: $286
- **Apr**: $227
- **May**: $200
- **Jun**: $185
- **Jul**: $205
- **Aug**: $265
- **Sep**: $210
- **Oct**: $185
- **Nov**: $220
- **Dec**: $230
- **Total**: $2,657
Transcribed Image Text:# Tom's Business Income Statement (2019) This table represents the monthly income statement for Tom's Business over the year 2019. It shows various financial figures such as sales, expenses, and net income. Below is the month-by-month breakdown. ### Sales - **Jan**: $3,250 - **Feb**: $2,700 - **Mar**: $3,855 - **Apr**: $3,254 - **May**: $3,650 - **Jun**: $2,850 - **Jul**: $2,600 - **Aug**: $2,010 - **Sep**: $2,200 - **Oct**: $2,250 - **Nov**: $3,755 - **Dec**: $4,890 - **Total**: $37,264 ### Expenses #### Cost of Goods Sold (COGS) - **Jan**: $1,788 - **Feb**: $1,485 - **Mar**: $2,120 - **Apr**: $1,790 - **May**: $2,008 - **Jun**: $1,568 - **Jul**: $1,430 - **Aug**: $1,106 - **Sep**: $1,210 - **Oct**: $1,238 - **Nov**: $2,065 - **Dec**: $2,690 - **Total**: $20,495 #### Rent - Consistently $525 each month. - **Total**: $6,300 #### Wages - Consistently $175 each month. - **Total**: $2,100 #### Insurance - Consistently $46 each month. - **Total**: $550 #### Utilities - **Jan**: $220 - **Feb**: $225 - **Mar**: $286 - **Apr**: $227 - **May**: $200 - **Jun**: $185 - **Jul**: $205 - **Aug**: $265 - **Sep**: $210 - **Oct**: $185 - **Nov**: $220 - **Dec**: $230 - **Total**: $2,657
Expert Solution
steps

Step by step

Solved in 4 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education