Estimated salesSalesPurchasesEnding inventoryAdministrative salariesMarketing expenseSales commissionsRent expenseDepreciation expenseUtilitiesTaxes15%****of next month's sales**of sales***of income before taxesSales are expected to increase each month by 10%. Prepare a budgeted income statement.$560,000567,923294,82350,3207,5001,1002,50010%*5%**2%**

Budget: A budget is an estimation to determine the income that will be earned and expenses that will…

Estimated sales Sales Purchases Ending inventory Administrative salaries Marketing expense Sales commissions Rent expense Depreciation expense Utilities Taxes $560,000 567,923 294,823 50,320 7,500 1,100 2,500 10%* 5%** 2%** 15%*** *of next month's sales **of sales ***of income before taxes Sales are expected to increase each month by 10%. Prepare a budgeted income statement.

Estimated sales Sales Purchases Ending inventory Administrative salaries Marketing expense Sales commissions Rent expense Depreciation expense Utilities Taxes $560,000 567,923 294,823 50,320 7,500 1,100 2,500 10%* 5% 2% 15%*** of next month's sales of sales of income before taxes Sales are expected to increase each month by 10%. Prepare a budgeted income statement.

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

PLEASE, DO IT IN EXCEL AND SHOW THE FORMULAS PLEASE, DO IT IN EXCEL AND SHOW THE FORMULAS PLEASE, DO IT IN EXCEL AND SHOW THE FORMULASIn preparing the cash budgeting projected balance method, it is necessary to calculate the amount of the inventory balance. The following information is available for the current fiscal year: Inventory balance, $200,000.00, it is known that the inventory turnover is every 60 days. The Cost of Sales is forecasted to increase 15% for the next fiscal year. What is the budgeted inventory balance
Kayak Company budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments (excluding cash payments for loan principal and interest payments) for the first three months of next year. January February⚫ March Cash Receipts Cash payments $ 521,000 408,000 457,000 $ 467,800 354,800 522,000 Kayak requires a minimum cash balance of $50,000 at each month-end. Loans taken to meet this requirement charge 1%, interest per month, paid at each month-end. The interest is computed based on the beginning balance of the loan for the month. Any preliminary cash balance above $50,000 is used to repay loans at month-end. The company has a cash balance of $50,000 and a loan balance of $100,000 at January 1. Prepare monthly cash budgets for January, February, and March. (Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.)
Budgeting-Create a forecasted balance sheet from the following information. I need an explanation on how to get the accounts receivable, ending merchandise inventory, accounts payable, and owner's equity columns for the balance sheet. Data Section: Actual and Budgeted Unit Sales: April 1,500 May 1,000 June 1,600 July 1,400 August 1,500 September 1,200 Balance Sheet, May 31, 19X5 Cash $8,000 Accounts receivable 107,800 Merchandise inventory 52,800 Fixed assets (net) 130,000 -------- Total assets $298,600 ======== Accounts payable (merchandise) $74,800 Owner's equity 223,800 -------- Total liabilities & equity $298,600 ======== Average selling price $98 Average purchase cost per unit $55 Desired ending inventory (% of next…
Budgeted Selling and Administrative Expenses Salary Expense Sales Commissions 5% of Sales Insurance Expense Rent Depreciation on equipment Utilities Total Operating Expenses Schedule of Cash Payments for Selling and Administrative Expenses Salary Expense 100% of Prior Month Sales Commissions Insurance Expense October November December Multiple Choice 30,000 30,500 15,000 15,500 12,000 12,000 14,400 14,400 16,500 16,500 2,100 2,300 90,000 91, 200 ? 15,100 12,000 ? 2,200 ? 30,500 ? 12,000 ? ? ? Rent 100% of Prior Months Utilities Expense Total Payments for Selling and Administrative Expenses The amount of cash paid for Selling and Administrative expenses during the month of November is: 31,000 15,300 12,000 14,400 16,500 2,500 91,700 ? ? 12,000 14,400 ?
Problem 1. On a separate sheet of paper, prepare a cash budget for the first four months of 2006, showing the amount of cumulative excess cash (loan balance). Basic company has planned a cash budget for the first four months. Estimates show that P60,000 should be collected in January and April for the dividends to be received from investments in stock of other companies. Each month, operating expenses for wages, rents, lights and others estimated to be P100,000 plus 10% of the preceding month sales. Sales and collections on accounts receivables are estimated as follows: 50% collected in the month of sale 30% collected in the month following the sale 20% collected in the second month following the sale Payments for the merchandise purchased are scheduled so that 60% of the payments are made in the month of purchase with the balance paid the following month. The cash balance is estimated at P175,000 for January 1, 2006. Estimated net sales and purchases for the months are as follows: Net…
Indigo Company budgeted the following information for 2022: Budgeted purchases of merchandise ● ● May $105,000 Cost of goods sold is 40% of sales. Accounts payable is used only for merchandise inventory acquisitions. • Indigo purchases and pays for merchandise 70% in the month of acquisition and 30% in the following month. Selling and administrative expenses are budgeted at $36,000 for May and are expected to increase 5% per month. These expenses are paid during the month when incurred. In addition, depreciation is budgeted at $10,000 per month. Income taxes are $39,000 for July and are paid in the month incurred. Cash Disbursements June $ $110,000 Compute the amount of budgeted cash disbursements for July. July $103,000
Schedules of Expected Cash Collections and Disbursements; Budgeted Income Statement and Budgeted Balance Sheet. Crow Enterprises is a merchandising company that is preparing a master budget for the third quarter of the calendar year. The company's balance sheet as of June 30th is shown below: Crow Enterprises Balance Sheet June 30 Assets $ 80,000 135,000 41,250 Plant and equipment, net of depreciation_211,000 $ 457,250 Cash Accounts receivable Inventory Total assets Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings $ 72,000 345,000 50,250 Total liabilities and stockholders' equity $ 467,250 Crow's managers have made the following additional assumptions and estimates: 1. Estimated sales for July, August, September, and October will be $220,000, $240,000, $230,000, and $250,000, respectively. 2. All sales are on credit and all credit sales are collected. Each month's credit sales are collected 35% in the month of sale and 65% in the month following the…
Kayak Company budgeted the following cash receipts (excluding cash receipts from loans received) and cash payments (excluding cash payments for loan principal and interest payments) for the first three months of next year. Cash Receipts Cash payments January $ 526,000 $ 472,800 February 412,000 358,800 March 459,000 528,000 Kayak requires a minimum cash balance of $30,000 at each month-end. Loans taken to meet this requirement charge 1%, interest per month, paid at each month-end. The interest is computed based on the beginning balance of the loan for the month. Any preliminary cash balance above $30,000 is used to repay loans at month-end. The company has a cash balance of $30,000 and a loan balance of $60,000 at January 1. Prepare monthly cash budgets for January, February, and March. Note: Negative balances and Loan repayment amounts (if any) should be indicated with minus sign.
Jacob Long, the controller of Arvada Corporation, is trying to prepare a sales budget for the coming year. The income statements for the last four quarters follow: Sales revenue Cost of goods sold Gross profit Selling & administrative expenses Net income First Quarter Second Quarter Third Quarter Fourth Quarter $ 174,000 $ 264,000 87,000 132,000 87,000 132,000 $ 214,000 107,000 107,000 21,400 17,400 26,400 $ 69,600 $ 85,600 $ 105,600 Historically, cost of goods sold is about 50 percent of sales revenue. Selling and administrative expenses are about 10 percent of sales revenue. Fred Arvada, the chief executive officer, told Mr. Long that he expected sales next year to be 10 percent for each respective quarter above last year's level. However, Rita Banks, the vice president of sales, told Mr. Long that she believed sales growth would be only 5 percent. Required a. Prepare a pro forma income statement including quarterly budgets for the coming year using Mr. Arvada's estimate. b. Prepare…
Cash Flows; Budgeted Income Statement and Balance Sheet Wolfpack Company is a merchandising company that is preparing a budget for the month of July. It has provided the following information: Budgeting Assumptions: 1. All sales are on account. Thirty percent of the credit sales are collected in the month of sale and the remaining 70% are collected in the month subsequent to the sale. The accounts receivable at June 30 will be collected in July. 2. All merchandise purchases are on account. Twenty percent of merchandise inventory purchases are paid in the month of the purchase and the remaining 80% is paid in the month after the purchase. 3. The budgeted inventory balance at July 31 is $22,000. 4. Depreciation expense is $3,000 per month. All other selling and administrative expenses are paid in full in the month the expense is incurred. 5. The company’s cash budget for July shows expected cash collections of $77,000, expected cash disbursements for merchandise purchases of $44,500, and…