Mike Tackett, manager of the Troopers Café, has asked for your assistance preparing the monthly budget for January 20X8. He provides you with the prior January actuals as follows: Sales $100.400 Expenses: Labor (F) 12,000 Labor (V) 18,000 Cost of sales (V) 36,000 Supplies (V) 3.200 Energy (V) 2.620 Promotion (V) 1.300 Maintenance (F) 2.000 Maintenance (V) 1.200 Property taxes (F) 800 Depreciation (F) 1.000 Rent (F) 850 Insurance (F) 625 Subtotal 79.595 Net income $20.805 Assume for 20X8 sales are expected to increase by 10 percent, fixed costs will increase by 5 percent, and variable costs will remain at the same percentage of sales as experienced in the prior January. Prepare the budget for January 20X8. HOMEWORK HINT: Divide the prior January variable expenses by the prior January sales amount to come up with the percentage of sales for each variable expense. DO NOT ROUND THE PERCENTAGEI Multiply that percentage by the January 2018 Budgeted Sales Amount (that you figure out) to come up with the January 2018 Budgeted Variable Expense Amount.

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
Mike Tackett, manager of the Troopers Café, has asked for your assistance preparing the monthly
budget for January 20X8. He provides you with the prior January actuals as follows:
Sales
$100.400
Expenses:
Labor (F)
12,000
Labor (V)
18,000
Cost of sales (V) 36,000
Supplies (V)
3.200
Energy (V)
2.620
Promotion (V)
1.300
Maintenance (F) 2.000
Maintenance (V) 1.200
Property taxes (F) 800
Depreciation (F) 1.000
Rent (F)
850
Insurance (F)
625
Subtotal
79.595
Net income
$20.805
Assume for 20X8 sales are expected to increase by 10 percent, fixed costs will increase by 5 percent,
and variable costs will remain at the same percentage of sales as experienced in the prior January.
Prepare the budget for January 20X8.
HOMEWORK HINT: Divide the prior January variable expenses by the prior January sales amount to
come up with the percentage of sales for each variable expense. DO NOT ROUND THE
PERCENTAGEI Multiply that percentage by the January 2018 Budgeted Sales Amount (that you
figure out) to come up with the January 2018 Budgeted Variable Expense Amount.
Transcribed Image Text:Mike Tackett, manager of the Troopers Café, has asked for your assistance preparing the monthly budget for January 20X8. He provides you with the prior January actuals as follows: Sales $100.400 Expenses: Labor (F) 12,000 Labor (V) 18,000 Cost of sales (V) 36,000 Supplies (V) 3.200 Energy (V) 2.620 Promotion (V) 1.300 Maintenance (F) 2.000 Maintenance (V) 1.200 Property taxes (F) 800 Depreciation (F) 1.000 Rent (F) 850 Insurance (F) 625 Subtotal 79.595 Net income $20.805 Assume for 20X8 sales are expected to increase by 10 percent, fixed costs will increase by 5 percent, and variable costs will remain at the same percentage of sales as experienced in the prior January. Prepare the budget for January 20X8. HOMEWORK HINT: Divide the prior January variable expenses by the prior January sales amount to come up with the percentage of sales for each variable expense. DO NOT ROUND THE PERCENTAGEI Multiply that percentage by the January 2018 Budgeted Sales Amount (that you figure out) to come up with the January 2018 Budgeted Variable Expense Amount.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
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