If the excel spreadsheet looked like this how would you set it up?
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
100%
If the excel spreadsheet looked like this how would you set it up?

Transcribed Image Text:3. Selling
5. Budgeted Balance Sheet
Selling and Administrative Expense Budget
Williams Company
First Quarter
Budgeted Balance Sheet
Williams Company
First Quarter
End of January End of Febraury End of March Quarter 1
January
February
March
Quarter 1
Assets
Variable expenses
Cash
Accounts receivable
Sales
Finished goods inventory
Raw materials inventory
Selling and adminstrative expense percentage
RAW PVC
Total variable selling and administrative expense
Fixed expenses
Fixed selling and administrative expense
Total selling and administrative expense
RESIN
Land
Building and equipment
Less: Accummulated depreciation
Total assets
Liabilities & Stockholders' Equity
Accounts payable
Common Stock
4. Cash
Retained earnings
Cash Budget
Total liabilities & Stockholders' Equity
$0
$0
$0
Williams Company
First Quarter
January
February
6. Budgeted Income Statement
March
Beginning cash balance
Add: Receipts
Cash sales to customers
Budgeted Income Statement
Cash collected from accounts receivable
Williams Company
Total available cash
First Quarter
Less: Disursements
Raw materials cash purchases
January
February
March
Quarter 1
Sales
Raw materials accounts payable purchases
Cost of goods sold (units sold*unit cost)
Gross profit
Direct labor
Factory overhead
Selling and administrative expense
Selling and administration expenses
Income from operations
Interest expense
Income tax expense
Income before income taxes
Total disbursements
Income tax expense
Excess (deficiency) of available cash
$
- $
Net income
$0
$0
$0
$0
over cash disbursements
Notes: 1. 1400 finished PVC in inventory 12/31
balance sheet value of $64,400. Unit
cost for these units $64,400/1400=$46.
2. COGS in January calculated 1400*$46
plus (7000-1400)*$46.4
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps with 4 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