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 $ 187,000 (130,900) 56,100 (18,700) $ 217,000 (151,900) 65,100 (21,700) $ 227,000 (158,900) 68,100 (22,700) $ 37,400 $ 43,400 $ 45,400 $ 277,000 (193,900) 83,100 (27,700) $ 55,400 Total $ 908,000 (635,600) 272,400 (90,800) $ 181,600 Historically, cost of goods sold is about 70 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 a pro forma income statement including quarterly budgets for the coming year using Ms. Banks' estimate. Complete this question by entering your answers in the tabs below. Required A Required B Prepare a pro forma income statement including quarterly budgets for the coming year using Mr. Arvada's estimate. Sales revenue Cost of goods sold Second First Quarter Quarter Third Quarter Fourth Quarter Total

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Haresh 

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
$ 187,000
(130,900)
56,100
(18,700)
$ 217,000
(151,900)
65,100
(21,700)
$ 227,000
(158,900)
68,100
(22,700)
$ 37,400
$ 43,400
$ 45,400
$ 277,000
(193,900)
83,100
(27,700)
$ 55,400
Total
$ 908,000
(635,600)
272,400
(90,800)
$ 181,600
Historically, cost of goods sold is about 70 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 a pro forma income statement including quarterly budgets for the coming year using Ms. Banks' estimate.
Complete this question by entering your answers in the tabs below.
Required A Required B
Prepare a pro forma income statement including quarterly budgets for the coming year using Mr. Arvada's estimate.
Sales revenue
Cost of goods sold
Second
First Quarter
Quarter
Third Quarter
Fourth
Quarter
Total
Transcribed Image Text: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 $ 187,000 (130,900) 56,100 (18,700) $ 217,000 (151,900) 65,100 (21,700) $ 227,000 (158,900) 68,100 (22,700) $ 37,400 $ 43,400 $ 45,400 $ 277,000 (193,900) 83,100 (27,700) $ 55,400 Total $ 908,000 (635,600) 272,400 (90,800) $ 181,600 Historically, cost of goods sold is about 70 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 a pro forma income statement including quarterly budgets for the coming year using Ms. Banks' estimate. Complete this question by entering your answers in the tabs below. Required A Required B Prepare a pro forma income statement including quarterly budgets for the coming year using Mr. Arvada's estimate. Sales revenue Cost of goods sold Second First Quarter Quarter Third Quarter Fourth Quarter Total
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
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