Workman Co. (Workman) had sales of 15,000 units of its only product in Year 10, with a selling price of $66 per unit. In Year 11, the sales manager anticipates Workman selling 20% more units than it sold in Year 10, with a selling price of $68 per unit. The controller decides to use a traditional budgeting approach and to apply a conservat increase of 10% to all income statement line items. Which one of the following is the amount of sales revenue that will appear in the budgeted income statement for Year using the controller's approach? A. $1,089,000 B. $1,224, 000 C. S1, 188, 000 D. S1, 122, 000

Workman Co. (Workman) had sales of 15,000 units of its only product in Year 10, with a selling price of $66 per unit. In Year 11, the sales manager anticipates Workman selling 20% more units than it sold in Year 10, with a selling price of $68 per unit. The controller decides to use a traditional budgeting approach and to apply a conservat increase of 10% to all income statement line items. Which one of the following is the amount of sales revenue that will appear in the budgeted income statement for Year using the controller's approach? A. $1,089,000 B. $1,224, 000 C. S1, 188, 000 D. S1, 122, 000

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

Summer Company's static budget is based on a planned activity level of 25,000 units. At the same time the static budget was prepared, the management accountant prepared two additional budgets, one based on 20,000 units and one based on 30,000. The company actually produced and sold 29,000 units. In evaluating its performance, management should compare the company's actual revenues and costs to which of the following budgets? A) A budget based on 29,000 unitsB) A budget based on 25,000 unitsC) A budget based on 30,000 unitsD) A budget based on 20,000 units
It is budgeting time for Rod Co. The following assumptionswere agreed upon for the next year after strategic planning,which covered a five-year horizon: 1. Sales are estimated tobe at 70,000 units at its national selling price of P126. 2.Sales discounts are given to various customers at differentrates, and the net to gross ratio is at 93%. 3. Markup onmerchandise is at 45% of the invoice cost. Beginninginventory is P80,900 and is expected to be reduced byP15,000 at the end of the period. 4. Selling andadministrative expenses are expected to be 15% of grosssales. 5. Depreciation is computed at P500,000. 6. Seventy-five percent (75%) of sales are on credit. Doubtful accountsexpense is estimated to be 1.5% of credit sales. Required:What is the budgeted income statement for Rod Co.
Prepare a complete projected income statement in the contribution format for each scenario, in the manner of a flexible budget. Please show work Carolina Manufacturing Company has been operating at a loss for several years. A management team has assembled to determine what course of action to take next year to reach profitability. They begin by reviewing the most recent income statement (below). Carolina Manufacturing Company Income Statement For the Year Ended December 31 Sales (45,000 units at $15) Less cost of goods sold: Net loss Direct materials Direct labor Manufacturing overhea Gross margin Less operating expenses Selling expenses Variable Sales commissions Shipping 135,000 117,450 147,750 Fixed (advertising, salaries) Administrative expenses Variable (billing and other) Fixed (salaries and other) 40,500 8,100 180,000 $675,000 400,200 274,800 228,600 2,700 72,000 74,700 ($28,500)
Mars Company is in the period of budgeting for next year. The Sales manager forecasted the number of units to be sold as 5000 units and determined the selling price at 10 OMR per unit. The management revised these estimates with a 10% decrease in seling price and with a 20 % increase in the number of units sold. According to these revised estimates, which of the following is the revised Sales (OMR)? Select one: a. OMR 44000 b. OMR 54000 c. OMR 66000 G. OMR 50000
Kramer Enterprises reports year-end information from 2022 as follows: Sales (160,000 units) $960,000 Cost of goods sold 640,000 Gross margin 320,000 Operating expenses 260,000 Operating income $60,000 Kramer is developing the 2023 budget. In 2023 the company would like to increase selling prices by 8%, and as a result expects a decrease in sales volume of 10%. All other operating expenses are expected to remain constant. What is budgeted sales for 2023? A) $1,036,800 B) $1,066,666 C) $933,120 D) $864,000
Mars Company is in the period of budgeting for next year. The Sales manager forecasted the number of units to be sold as 5000 units and determined the selling price at 10 OMR per unit. The management revised these estimates with a 10 % decrease in selling price and with a 20 % increase in the number of units sold. According to these revised estimates, which of the following is the revised Sales (OMR)? Select one: O a. OMR 44000 O b. OMR 54000 O c. OMR 66000 O d. OMR 50000
Corporation has a normal capacity of 2,000,000 units. The current year's budget was based on the production and sales of 1,400,000 units. Actual statistics came out to be: production of 1,440,000 units and sales of 1,200,000 units. Selling price is at P20 per unit and the contribution margin ratio is 30%. What is the peso value that best quantifies the marketing division's failure to achieve budgeted performance for the current year?
Top executive officers of Tildon Company, a merchandising firm, are preparing the next year’s budget. The controller has provided everyone with the current year’s projected income statement. Current Year Sales revenue $ 1,600,000 Cost of goods sold 1,120,000 Gross profit 480,000 Selling & administrative expenses 190,000 Net income $ 290,000 Cost of goods sold is usually 70 percent of sales revenue, and selling and administrative expenses are usually 10 percent of sales plus a fixed cost of $30,000. The president has announced that the company’s goal is to increase net income by 15 percent. Required The following items are independent of each other: Prepare a pro forma income statement. What percentage increase in sales would enable the company to reach its goal? The market may become stagnant next year, and the company does not expect an increase in sales revenue. The production manager believes that an improved production…
Below are estimates related to Sando's 2022 budget, a company that specializes in crafting unique ornaments for the Caribbean:  Selling Price: $2500  Variable Cost per Ornament: $1625  Fixed Annual Cost: $140,000  Net Profit (After Tax): $600,000  Income Tax Rate: 25% Upon reviewing the income statement mid-year, it was evident that sales did not meet the expected levels. For the first half of the year up to June 2022, 360 units were sold at the projected selling price with variable costs aligning with the plan. However, achieving the projected 2022 net profit appears unlikely without management intervention. Several mutually exclusive options have been presented for consideration: a) Option 1: Reduce the selling price by $180. This adjustment would enable the sale of 1700 units for the remainder of the year. Both the budgeted fixed costs and variable costs per unit will remain unchanged. b) Option 2: Lower the variable cost per unit by $60 by sourcing more cost-effective…
A retail business budgets for a period with a total sales revenue (operating revenue) of $ 65,000,000. Total operating costs (fixed and variable costs) are expected to amount to 85% of sales revenue. Budgeted coverage rate is 30%.a) What is the budgeted operating profit?b) What is budgeted zero point sales?
Coronado Industries had sales in 2021 of $5,521,600 and gross profit of $893,200. Management is considering two alternative budget plans to increase its gross profit in 2022.Plan A would increase the unit selling price from $8.00 to $8.40. Sales volume would decrease by 101,500 units from its 2021 level. Plan B would decrease the unit selling price by $0.50. The marketing department expects that the sales volume would increase by 105,560 units.At the end of 2021, Coronado has 32,480 units of inventory on hand. If Plan A is accepted, the 2022 ending inventory should be 28,420 units. If Plan B is accepted, the ending inventory should be equal to 48,720 units. Each unit produced will cost $1.5 in direct labor, $1.3 in direct materials, and $1.2 in variable overhead. The fixed overhead for 2022 should be $1,538,740.
15. Texas Company has begun selling new chili recipe and they want you to help with next year's budgeted financial statements. Using the worksheet below, complete Texas Company forecast and answer the questions which follow. Assumptions: To begin with, Texas Company is sure sales will grow 40% next year. Assume that is true. Then assume that COGS, Current Assets, and Current Liabilities all vary directly with Sales (that means if sales grow a certain percentage, then the account in question will grow by that same percentage). Assume that fixed expenses will remain unchanged, and that $3,000 worth of new Fixed Assets will be obtained next year. Lastly, the current dividend policy will be continued next year. Texas Company Financial Forecast Estimated This Year for next year $45,000 $5,000 40,000 Sales COGS Gross Profit 3,000 37,000 Fixed Expenses Before-Tax Profit Tax @ 33.3333% Net Profit 12.332 24,668 Dividends $0 Current Assets $30,000 20,000 $50,000 Net Fixed Assets Total Assets…