Exercise 13-44 (Algo) Prepare Budgeted Financial Statements (LO 13-5) Cymbal E-Motors is a fast-growing start-up firm that manufactures electric motors for bicycles. The following income statement is available for April: Sales revenue (810 units # $1,300 per unit) Less Manufacturing costs Variable costs Depreciation (fixed) Marketing and administrative coste Fixed costs (cash) Depreciation (fixed) Total costs Operating profits $1,053,000 61,200 55,000 Required: Prepare a budgeted income statement for May. Note: Do not found intermediate calculations 125,000 63,000 $304,200 $ 748,800 Sales volume is expected to increase by 30 percent in May, but the sales price is expected to fall 5 percent. Variable manufacturing costs are expected to increase by 7.5 percent per unit in May. In addition to these cost changes, variable manufacturing costs also will change with sales volume. Marketing and administrative cash costs are expected to increase by 15 percent. All revenues and costs at Cymbal are cash transactions, except for depreciation. Cymbal maintains no inventories. Depreciation is fixed and is forecast to remain unchanged in the next six months.

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
Question

Please do not give solution in image format thanku 

Exercise 13-44 (Algo) Prepare Budgeted Financial Statements (LO 13-5)
Cymbal E-Motors is a fast-growing start-up firm that manufactures electric motors for bicycles. The following income statement is
available for April:
Sales revenue (810 units $1,300 per unit)
Less
Manufacturing costs
Variable costs
Depreciation (fixed)
Marketing and administrative coste
Fixed costs (cash)
Depreciation (fixed)
Total costs
Operating profits
$1,053,000
61,200
55,000
Required:
Prepare a budgeted income statement for May.
Note: Do not round intermediate calculations.
125,000
63,000
5 304,200
$ 748,800
Sales volume is expected to increase by 30 percent in May, but the sales price is expected to fall 5 percent. Variable manufacturing
costs are expected to increase by 7.5 percent per unit in May. In addition to these cost changes, variable manufacturing costs also will
change with sales volume. Marketing and administrative cash costs are expected to increase by 15 percent.
All revenues and costs at Cymbal are cash transactions, except for depreciation. Cymbal maintains no inventories. Depreciation is
fixed and is forecast to remain unchanged in the next six months.
Transcribed Image Text:Exercise 13-44 (Algo) Prepare Budgeted Financial Statements (LO 13-5) Cymbal E-Motors is a fast-growing start-up firm that manufactures electric motors for bicycles. The following income statement is available for April: Sales revenue (810 units $1,300 per unit) Less Manufacturing costs Variable costs Depreciation (fixed) Marketing and administrative coste Fixed costs (cash) Depreciation (fixed) Total costs Operating profits $1,053,000 61,200 55,000 Required: Prepare a budgeted income statement for May. Note: Do not round intermediate calculations. 125,000 63,000 5 304,200 $ 748,800 Sales volume is expected to increase by 30 percent in May, but the sales price is expected to fall 5 percent. Variable manufacturing costs are expected to increase by 7.5 percent per unit in May. In addition to these cost changes, variable manufacturing costs also will change with sales volume. Marketing and administrative cash costs are expected to increase by 15 percent. All revenues and costs at Cymbal are cash transactions, except for depreciation. Cymbal maintains no inventories. Depreciation is fixed and is forecast to remain unchanged in the next six months.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Budgeting
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.
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