Answered

Get comprehensive solutions to your problems with IDNLearn.com. Get accurate and comprehensive answers to your questions from our community of knowledgeable professionals.

Fortune, Inc., is preparing its master budget for the first quarter. The company sells a single product at a price of $25 per unit. Sales (in units) are forecasted at 45,000 for January, 55,000 for February, and 50,000 for March. Cost of goods sold is $14 per unit. Other expense information for the first quarter follows. Commissions 8 % of sales dollars Rent $ 14,000 per month Advertising 15 % of sales dollars Office salaries $ 75,000 per month Depreciation $ 40,000 per month Interest 5 % annually on a $250,000 note payable Tax rate 30 % Prepare a budgeted income statement for this first quarter. (Round your final answers to the nearest whole dollar.)

Sagot :

Anthougoidn

Answer:

Fortune, Inc.

Budgeted Income Statement for the first quarter

Sales Revenue                    $3,750,000

Cost of goods sold                2,100,000

Gross profit                         $1,650,000

Expenses

Sales commission                   300,000

Rent                                           42,000

Advertising                             562,250

Office salaries                        225,000

Depreciation                           120,000

Interest                                        3,125

Total expenses                 $1,252,375

Income before tax              $397,625

Tax (30%)                                119,288

Net income                         $278,337

Explanation:

a) Data and Calculations:

Selling price per unit = $25

                                       January       February         March          Total

Sales (in units)                 45,000        55,000         50,000       150,000

Sales revenue           $1,125,000 $1,375,000  $1,250,000  $3,750,000

Cost of goods sold       630,000     770,000       700,000     2,100,000

Gross profit                $495,000   $605,000    $550,000  $1,650,000

Expenses:

Sales commission        $90,000    $110,000     $100,000    $300,000

Rent expense                  14,000        14,000         14,000         42,000

Advertising expense    168,750     206,250       187,500      562,250

Office salaries                75,000       75,000        75,000      225,000

Depreciation                  40,000       40,000        40,000       120,000

Interest expense                                                                           3,125

Total expenses                                                                   $1,252,375

Income before tax                                                                $397,625

Tax (30%)                                                                                  119,288

Net income                                                                           $278,337

We are happy to have you as part of our community. Keep asking, answering, and sharing your insights. Together, we can create a valuable knowledge resource. Thank you for visiting IDNLearn.com. For reliable answers to all your questions, please visit us again soon.