Greenhill Company's balance sheet as of December 31, Year 1 is provided below: Greenhill Company Balance Sheet December 31, Year 1 Assets Cash Account receivable Inventory Plant and equipment, net of depreciation. Total assets Liabilities and stockholders' equity Accounts payable Notes payable Capital stock, no par Retained earnings Total liabilities and stockholder's equity $ 52,000 57,000 26,700 317,000 $ 452,700 In anticipation of preparing the company's operating budget for the upcoming period, the company's accountant has gathered the following information: $ 47,000 50,850 200,000 154,850 $452,700 a. December Year 1 sales were $390,000. Sales are expected to grow at a rate of 8% per month. Half of all sales are for cash and half are on account. b. Inventory purchases are expected to total $117,000 during January, and the inventory account is expected to have a $36,500 balance at January 31, Year 2. All inventory purchases are on account. c. Selling and administrative expenses for January Year 2 are budgeted at $77,000 (exclusive of depreciation) plus 10% of sales. Selling and administrative expenses are paid in cash. Depreciation is budgeted at $4,700 for the month. d. The notes payable will be paid in January, Year 2. The amount due will be $52,200. The $1,350 represents interest expense for the month of January, Year 2. e. The company expects to purchase a new machine during January Year 2 at a cost of $6,700. Greenhill Company Budgeted Income Statement For the Month Ended January 31, Year 2 Required: Prepare a budgeted income statement for the month of January Year 2. Use the traditional income statement format and ignore income taxes. Operating expenses:
Greenhill Company's balance sheet as of December 31, Year 1 is provided below: Greenhill Company Balance Sheet December 31, Year 1 Assets Cash Account receivable Inventory Plant and equipment, net of depreciation. Total assets Liabilities and stockholders' equity Accounts payable Notes payable Capital stock, no par Retained earnings Total liabilities and stockholder's equity $ 52,000 57,000 26,700 317,000 $ 452,700 In anticipation of preparing the company's operating budget for the upcoming period, the company's accountant has gathered the following information: $ 47,000 50,850 200,000 154,850 $452,700 a. December Year 1 sales were $390,000. Sales are expected to grow at a rate of 8% per month. Half of all sales are for cash and half are on account. b. Inventory purchases are expected to total $117,000 during January, and the inventory account is expected to have a $36,500 balance at January 31, Year 2. All inventory purchases are on account. c. Selling and administrative expenses for January Year 2 are budgeted at $77,000 (exclusive of depreciation) plus 10% of sales. Selling and administrative expenses are paid in cash. Depreciation is budgeted at $4,700 for the month. d. The notes payable will be paid in January, Year 2. The amount due will be $52,200. The $1,350 represents interest expense for the month of January, Year 2. e. The company expects to purchase a new machine during January Year 2 at a cost of $6,700. Greenhill Company Budgeted Income Statement For the Month Ended January 31, Year 2 Required: Prepare a budgeted income statement for the month of January Year 2. Use the traditional income statement format and ignore income taxes. Operating expenses:
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Transcribed Image Text:21
Greenhill Company's balance sheet as of December 31, Year 1 is provided below:
Greenhill Company
Balance Sheet
December 31, Year 1
Assets
Cash
Account receivable
Inventory
Plant and equipment, net of depreciation
Total assets
Liabilities and stockholders' equity
Accounts payable
Notes payable
Capital stock, no par
Retained earnings
Total liabilities and stockholder's equity
$ 52,000
57,000
26,700
317,000
$ 452,700
In anticipation of preparing the company's operating budget for the upcoming period, the company's accountant has gathered the
following information:
$ 47,000
50,850
200,000
154,850
$ 452,700
a. December Year 1 sales were $390,000. Sales are expected to grow at a rate of 8% per month. Half of all sales are for cash and half
are on account.
Greenhill Company
Budgeted Income Statement
For the Month Ended January 31, Year 2
b. Inventory purchases are expected to total $117,000 during January, and the inventory account is expected to have a $36,500
balance at January 31, Year 2. All inventory purchases are on account.
c. Selling and administrative expenses for January Year 2 are budgeted at $77,000 (exclusive of depreciation) plus 10% of sales.
Selling and administrative expenses are paid in cash. Depreciation is budgeted at $4,700 for the month.
d. The notes payable will be paid in January, Year 2. The amount due will be $52,200. The $1,350 represents interest expense for the
month of January, Year 2.
e. The company expects to purchase a new machine during January Year 2 at a cost of $6,700.
Operating expenses:
Required:
Prepare a budgeted income statement for the month of January Year 2. Use the traditional income statement format and ignore
income taxes.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 3 images
Knowledge Booster
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
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education