Question

wars Pendleton Company, a merchandising company, is developing its master budget for 2015. The income statement for 2014 is as follows: Pendleton Company Income Statement For Year Ending December 31, 2014 Gross sales $2,500,000 Less: Estimated uncollectible accounts (50,000) Net sales 2,450,000 Cost of goods sold (1,375,000) Gross profit 1,075,000 Operating expenses (including $25,000 depreciation) (625,000) Net income $450,000 Support The following are management's goals and forecasts for 2015: 1. Selling prices will increase by 6 percent, and sales volume will increase by 4 percent. 2. The cost of merchandise will increase by 3 percent. All operating expenses are fixed and are paid in the month incurred. Price increases for operating expenses will be 10 3. percent. The company uses straight line depreciation. 4. The estimated uncollectibles are 2 percent of budgeted sales. Required Prepare a budgeted functional income statement for 2015. Do not use negative signs with any of your answers. Pendleton Company Budgeted Income Statement For the Year Ending December 31, 2015 Sales Less: Estimated uncollectible accounts https:// mybusiness course.com

Answer 1

Answer

Pendleton Company
Sales	$ 2,756,000
Less: Estimated uncollectible accounts	$      55,120
Net sales	$ 2,700,880
COGS	$ 1,472,900
Gross Profit	$ 1,227,980
Operating expenses	$    685,000
Net Income	$    542,980

Explanation:

Pendleton Company
Sales	=2500000*106%*104%
Less: Estimated uncollectible accounts	=2756000*2%
COGS	=1375000*104%*103%
Operating expenses	=(600000*110%)+25000

In case of any doubt, please comment.