**Hatcher Company: Budgeted Income Statement Overview for 2019**Hatcher Company has prepared a budgeted income statement for the year ended December 31, 2019. The statement requires analyzing different unit sales scenarios: 600 units, 1,100 units, and 1,300 units.### Data for 1,100 Units Sold:- **Sales Revenue**: Calculated as $750 per unit, leading to a total of $825,000.- **Cost of Goods Sold (COGS)**: Represents 60% of sales, totaling $495,000.- **Gross Profit**: The difference between sales revenue and COGS, amounting to $330,000.- **Selling and Administrative Expenses**: Calculated as 35% of sales, equating to $288,750.- **Operating Income**: The remaining income after deducting expenses from gross profit, resulting in $41,250.This structured approach helps in understanding financial outcomes at varying sales levels, aiding in better planning and decision-making.

Operating Income: Deduction of cost of Goods sold from Sales revenue is called Gross profit. Selling…

Hatcher Company prepared the following budgeted income statement for 2019: E (Click the icon to view the budgeted income statement.) Read the requirements Requirement 1. Prepare a budgeted income statement with columns for 600 units, 1,100 units, and 1.300 units sold. Hatcher Company Budgeted Income Statement For the Year Ended December 31, 2019 - X Data Table Unit sales 600 Sales Revenue Cost of Goods Sold Hatcher Company Gross Profit Budgeted Income Statement Selling and Administrative Expenses For the Year Ended December 31, 2019 Operating Income Unit sales 1,100 Sales Revenue ($750 per unit) 825,000 495,000 Cost of Goods Sold (60% of sales) Gross Profit 330,000 288,750 Selling and Administrative Expenses (35% of sales) 41,250 Operating Income Print Done

Hatcher Company prepared the following budgeted income statement for 2019: E (Click the icon to view the budgeted income statement.) Read the requirements Requirement 1. Prepare a budgeted income statement with columns for 600 units, 1,100 units, and 1.300 units sold. Hatcher Company Budgeted Income Statement For the Year Ended December 31, 2019 - X Data Table Unit sales 600 Sales Revenue Cost of Goods Sold Hatcher Company Gross Profit Budgeted Income Statement Selling and Administrative Expenses For the Year Ended December 31, 2019 Operating Income Unit sales 1,100 Sales Revenue ($750 per unit) 825,000 495,000 Cost of Goods Sold (60% of sales) Gross Profit 330,000 288,750 Selling and Administrative Expenses (35% of sales) 41,250 Operating Income Print Done

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

Prepare the following budgets for the month of January 2021 B.Materials required for production in quantities
hello, help please
Makers Ltd. manufactures and sells two products, Abba and Baba. In July 2018 Makers’Budget Department gathered the following data in order to prepare the individual budgets inthe master budget for 2019:2019 Projected Sales:Product Unit PriceAbba 80,000 $ 190Baba 60,000 $ 2702019 Inventories in Units:Expected Target:Product January 1, 2019 December 31, 2019Abba 22,000 26,000Baba 9,000 10,000To produce 1 unit of Abba and Baba, the following direct materials are used:Direct Material Unit Abba BabaA Pounds 5 6B Pounds 3 4C Each 0 1 Projected data for 2019 with respect to direct materials are as follows:Direct Material Purchase Price:Target Inventories January 1, 2019 December 31, 2019A $14 33,000 pounds 37,000 poundsB $ 6 28,000 pounds 30,000 poundsC $ 4 6,000 units 7,000…
The SK Industries, Inc. manufactures and sells two products, Accel Active and Accel Regular. In September 2018, SK Industries Budget Department gathered the following data in order to prepare budgets for 2019: 2019 Projected Sales Product Accel Active 45,000|s225 |Units Price Accel Regular 75,000 S1s5 Expected Target Inventories Product January 1, 2019 December 31, 2019 Accel Active 9,000 12,000 Accel Regular 17,000 25,000 The following direct materials are expected to be used in the two products: Material Used per Unit Direct Material Unit Accel Active Accel Regular pound One 6. Two pound 4 2 Three pound Projected data for 2019 with respect to direct materials are as follows: Direct Material Expected Purchase PriceExpected Inventories Target Inventories (January 1, 2019) (December 31, 2019) One $15 27,000 lb 35,000 lb Two S7 30,000 lb 35,000 lb Three $4 4,000 lb 7,000 lb Projected direct labor requirements and rates for 2019 are as follows: Product Hours Per Unit Rate Per Hour Accel…
Makers Ltd. manufactures and sells two products, Abba and Baba. In July 2018 Makers’Budget Department gathered the following data in order to prepare the individual budgets inthe master budget for 2019:2019 Projected Sales:Product Unit PriceAbba 80,000 $ 190Baba 60,000 $ 2702019 Inventories in Units:Expected Target:Product January 1, 2019 December 31, 2019Abba 22,000 26,000Baba 9,000 10,000To produce 1 unit of Abba and Baba, the following direct materials are used:Direct Material Unit Abba BabaA Pounds 5 6B Pounds 3 4C Each 0 1 Projected data for 2019 with respect to direct materials are as follows:Direct Material Purchase Price:Target Inventories January 1, 2019 December 31, 2019A $14 33,000 pounds 37,000 poundsB $ 6 28,000 pounds 30,000 poundsC $ 4 6,000 units 7,000…
1.2 REQUIRED Use the information provided below to prepare the Direct Materials Purchases Budget for April 2019. INFORMATION The estimated sales volumes of Product Jip of Polo Manufacturers for April and May 2019 are as follows: Units April 18 000 May 15 000 The policy of Polo Manufacturers is to maintain a finished goods closing inventory each month at a level equal to 40% of the next month's budgeted sales. Each unit of Product Jip requires 2 kg of Material A and 1 kg of Material B. The costs per kg of Material A and Material B are R10 and R20 respectively. Inventories of materials are expected to be as follows: Material A Material B Opening inventory 5 000 kg 6 000 kg Closing inventory 1 000 kg 2 000 kg
Required information [The following information applies to the questions displayed below] Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. Sales Cost of goods sold Direct materials Direct labor PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Machinery repairs (variable cost) Depreciation Plant equipment (straight-line) Utilities ($30, 000 is variable) Plant management salaries Gross profit $3,150,000 $ 915,000 225,000 45,000 300,000 195,000 200,000 1,880,000 1,270,000 Selling expenses 75,000 Shipping 90,000 Sales salary (fixed annual amount) 236,000 400,000 General and administrative expenses Advertising expense 150,000 Salaries 241,000 Entertainment expense Income from operations 75,000 466,000 $ 404, 000 Packaging 3. The company's business conditions are improving. One possible result is a sales volume of 18,000 units. The company president is confident that…
Required Information [The following information applies to the questions displayed below.] Phoenix Company's 2019 master budget Included the following fixed budget report. It is based on an expected production and sales volume of 15,000 units. Sales Cost of goods sold Direct materials Direct labor Gross profit Selling expenses Machinery repairs (variable cost) Depreciation-Plant equipment (straight-line) Utilities ($45,000 is variable) Plant management salaries Packaging Shipping PHOENIX COMPANY Fixed Budget Report For Year Ended December 31, 2019 Sales salary (fixed annual amount) General and administrative expenses Advertising expense Salaries Entertainment expense Income from operations Sales Variable costs Utilities PHOENIX COMPANY Flexible Budgets For Year Ended December 31, 2019 Flexible Budget Direct materials Direct labor Machinery repairs Depreciation-Plant equipment (straight-line) $ 960,000 240,000 Variable Amount per Unit 60,000 315,000 195,000 200,000 1,970,000 1,180,000…
Please need your help to prepare performance report out of this information..
Please solve all 4 requirements
Question 3 a) Why do successful companies tend to use the bottom-up approach to establish a master budget? b) Green Tea's data show the following information for the financial year, beginning July 2020: July Aug. Sept. Oct. Nov. Estimated sales (units) 25,000 25,000 27,000 27,500 28,000 Sales price per unit $31 $31 $31 $31 $31 Direct labour per unit $1.75 $1.75 $1.50 $1.50 $1.50 Labour rate per hour $21 $21 $24 $24 $24 New machinery will be added in September. This machine will reduce the labour required per unit and increase the labour rate for those employees qualified to operate the machinery. Finished goods inventory is required to be 20% of the next month's requirements. Direct material requires 2.5 kg per unit at a cost of $5 per kg. The ending inventory required for direct materials is 20% of the next month's needs. In July, the beginning inventory is 3,750 units of finished goods and 13,125 kg of materials. Required: i) Prepare a production budget for the first quarter of the…
Magnify Corporation manufactures and sells two types of decorative lamps, Knox and Ayer. The following data are available for the year 2020. (Click the icon to view the information.) Calculate (1) the cost of goods sold budget (label it Schedule 7) (2) the operating (nonmanufacturing) costs budget (label it Schedule 8) and (3) the operating income budget for the year ending December 31, 2020. (1). Begin by calculating (1) the cost of goods sold budget (label it Schedule 7) for the year ending December 31, 2020. Schedule 7: Cost of Goods Sold Budget for the Year Ending December 31, 2020 Beginning finished goods inventory, January 1, 2020 Direct materials used Direct manufacturing labor Manufacturing overhead Cost of goods manufactured Cost of goods available for sale Deduct ending finished goods inventory, December 31, 2020 Cost of goods sold Business Function 356,000 72,200 146,400 Marketing Distribution Administration costs (2). Calculate the operating (nonmanufacturing) costs budget…