Budgeted Income statement | ||
For the Year ending December 31,2017 | ||
Sales | 2290900 | |
Cost of goods sold | 1116940 | =50770*22 |
Gross Profit | 1173960 | |
Selling and administrative expenses | 303600 | |
Income from Oeprations | 870360 | |
Interest expense | 10000 | |
Income before income taxes | 860360 | |
Income tax expense | 206800 | |
Net income | 653560 |
Brief Exercise 21- North Company has completed all of its operating budgets. The sales budget for...
Brief Exercise 9-8 North Company has completed all of its operating budgets. The sales budget for the year shows 50,770 units and total sales of $2,290,900. The total unit cost of making one unit of sales is $22. Selling and administrative expenses are expected to be $303,600. Interest is estimated to be $13,850. Income taxes are estimated to be $206,800. Prepare a budgeted multiple-step income statement for the year ending December 31, 2020. NORTH COMPANY Budgeted Income Statement choose the...
Brief Exercise 23-8 North Company has completed all of its operating budgets. The sales budget for the year shows 50,000 units and total sales of $2,250,000. The total unit cost of making one unit of sales is $25. Selling and administrative expenses are expected to be $300,000. Interest is estimated to be $10,000. Income taxes are estimated to be $200,000. Prepare a budgeted multiple-step income statement for the year ending December 31, 2017. NORTH COMPANY Budgeted Income Statement Net Income...
North Company has completed all of its operating budgets. The sales budget for the year shows 50,950 units and total sales of $2,429,400. The total unit cost of making one unit of sales is $22. Selling and administrative expenses are expected to be $308,700. Interest is estimated to be $12,720. Income taxes are estimated to be $220,600. Prepare a budgeted multiple-step income statement for the year ending December 31, 2020. NORTH COMPANY Budgeted Income Statement
Exercise 21-13 Fultz Company has accumulated the following budget data for the year 2017. 1. 3. 4. 5. Sales: 31,380 units, unit selling price $90. Cost of one unit of finished goods: direct materials 1 pound at $5 per pound, direct labor 3 hours at $12 per hour, and manufacturing overhead $6 per direct labor hour. Inventories (raw materials only): beginning, 10,370 pounds; ending, 15,270 pounds. Selling and administrative expenses: $170,000; interest expense: $30,000. Income taxes: 30% of income before...
Problem 21-2A (Part Level Submission) Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below. Product JB 50 Product JB 60 404,400 $23 202,600 $28 27,300 34,700 19,000 13,000 Sales budget: Anticipated volume in units Unit selling price Production budget: Desired ending finished goods units Beginning finished goods units Direct materials budget: Direct materials per unit (pounds) Desired ending direct materials pounds Beginning direct materials pounds Cost per pound...
Brief Exercise 21-7 Elbert Company classifies its selling and administrative xpense budget into variable and fixed components. Variable expenses are expected to be $25,760 in the first quarter, and $5,560 increments are expected in the remaining quarters of 2017. Fixed expenses are expected to be $41,140 in each quarter Prepare the selling and administrative expense budget by quarters and in total for 2017 ELBERT COMPANY Selling and Administrative Expense Budget Quarter Variable expenses Fored expenses Total selling and administrative expenses...
Exercise 21-2 Preparing flexible budgets LO P1 Tempo Company's fixed budget (based on sales of 10,000 units) for the first quarter of calendar year 2017 reveals the following. Fixed Budget $ 2,960,800 $240,000 430, eee 270,000 40, eee 980, eee 1,880,898 Sales (10,800 units) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales commissions Packaging Advertising Administrative expenses Administrative salaries Depreciation-office equip. Insurance Office rent Income from operations 90,000 150. eee...
Check Exercise 23-2 Preparing flexible budgets LO P1 Tempo Company's fixed budget (based on sales of 12,000 units) for the first quarter of calendar year 2017 reveals the following points Fixed Budget $2,592,000 eBook $ 276,000 564,000 312,000 76.000 1.163.000 1.424,000 Sales (12,000 units) Cost of goods sold Direct materials Direct labor Production supplies Plant manager salary Gross profit Selling expenses Sales comissions Packaging Advertising Administrative expenses Administrative salaries Depreciation office equip. Insurance Office rent Income from operations 96.000 168,000...
Exercise 9-13 (Video) Fultz Company has accumulated the following budget data for the year 2020 Sales: 31,330 units, unit selling price $85 1 2. Cost of one unit of finished goods: direct materials 1 pound at $6 per pound, direct labor 3 hours at $13 per hour, and manufacturing overhead $6 per direct labor hour. 3. Inventories (raw materials only): beginning, 10,330 pounds; ending, 15,230 pounds. Selling and administrative expenses: $170,000; interest expense: $30,000 4. 5. Income taxes: 30% of...
CALCULATOR PRINTER VERSION BACK NEXT Do It Review 21-2 Pargo Company is preparing its master budget for 2017. Relevant data pertaining to its sales, production, and direct materials budgets are as follows. Sales. Sales for the year are expected to total 1.400.000 units. Quarterly sales are 184.254.24% and 32% respectively. The sales price is expected to be $40 per unit for the first three quarters and 546 per unit beginning in the fourth quarter Sales in the first quarter of...