he following information was collected in preparation of the company’s budgeted income statement: Wages Expense, $20,000; Sales, $100,000; Depreciation Expense, $10,000; Accounts Receivable, $25,000; Cost of Goods Sold, $40,000. Budgeted net income would be: A. $5,000 B. $30,000 C. $55,000 D. $100,000

he following information was collected in preparation of the company’s budgeted income statement: Wages Expense, $20,000; Sales, $100,000; Depreciation Expense, $10,000; Accounts Receivable, $25,000; Cost of Goods Sold, $40,000. Budgeted net income would be: A. $5,000 B. $30,000 C. $55,000 D. $100,000

Principles of Accounting Volume 2

19th Edition

ISBN:9781947172609

Author:OpenStax

Publisher:OpenStax

Chapter7: Budgeting

Section: Chapter Questions

Problem 9Q: A company has prepared the operating budget and the cash budget. It is now preparing the budgeted...

See similar textbooks

Similar questions

Mesa Aquatics, Inc. estimated direct labor hours as 1,900 in quarter 1, 2,000 in quarter 2.2,200 in quarter 3, and 1,800 in quarter 4. a sales and administration budget using the information provided.
At the beginning of the period, the Fabricating Department budgeted direct labor of 72,000 and equipment depreciation of 18,500 for 2,400 hours of production. The department actually completed 2,350 hours of production. Determine the budget for the department, assuming that it uses flexible budgeting.
The following information is from the manufacturing budget and the budgeted financial statements of Schenck Development Partners. Direct materials inventory, January 1 $ 68,000 Direct materials inventory, December 31 30,000 Direct material usage budgeted for the year 190,000 Accounts payable to suppliers of materials, January 1 50,000 Accounts payable to suppliers of materials, December 31 79,000 a. Compute the budgeted amount for purchases of direct materials during the year. b. Compute the budgeted amount for cash payments during the year to suppliers of materials.
1. Prepare a Sales Budget 2. Determine a production volume. 3. Estimate manufacturing cost and operating expense. a. Purchase (material budget) b. Personnel budget c. Overhead budget d. Selling and Administrative budget 4. Determine cash flow and other financial effects. a. Cash collection schedule b. Cash disbursement for purchases, factory overhead, and selling and administrative expense. c. Cash budget 5. Formulate Projected Financial Statement (As of December 31, 3021) a. Budgeted cost of goods manufactured b. Budgeted income statement c. Budgeted Balance Sheet
3. The Uthred Company, a merchandising firm, has planned the following sales for the next four months: March $50,000 Аpril $70,000 Мay $90,000 June July $90,000 Total budgeted Sales $60,000 Sales are made 60% on account and 40% cash. From experience, the company has learned that a month's sales on account are collected according to the following pattern: Month of sale 60% • First month following month of sale . • Second month following month of sale • Uncollectible 28% 10% 2% Uthred has a building that is not used in the business operation; they rented it out and receive $10,080 rent every month. The company requires a minimum cash balance of $14,000 to start a month.
please explain step-by-step how to calculate an operational budget with the information provided: The time window would be in a year of operation total expenses for the year would be $22,298.57 projected income for the year would be $64,000
Panther Corporation appeared to be experiencing a good year. Sales in the first quarter were one-third ahead of last year, and the sales department predicted that this rate would continue throughout the entire year. The controller asked Janet Nomura, a summer accounting intern, to prepare a draft forecast for the year and to analyze the differences from last year's results. She based the forecast on actual results obtained in the first quarter plus the expected costs of production to be completed in the remainder of the year. She worked with various department heads (production, sales, and so on) to get the necessary information. The results of these efforts follow: PANTHER CORPORATION Expected Account Balances for December 31, Year 2 Cash 6,500 Accounts receivable 337,000 Inventory (January 1, Year 2) Plant and equipment Accumulated depreciation Accounts payable Notes payable (due within one year) Accrued payables 240,000 605,000 $ 181,000 197,000 217,000 110,000 Common stock 450,000…
shown below are the totals from 2018 period budgets. Revenue badget P 100,000 Materials usage from production budget 15,000 Labor cost budget 20,000 Manufacturing overhead budget 20,000 General and administrative budget 30,000 Capital Expenditure budget 20,000 Work in progress inventories Beginning of 2018 10,000 End of 2018 5,000 Finished goods inventory Beginning of 2018 15,000 End of 2018 10,000 Tax Rate 40% 1. prepared a forecasts income statement for the year.
4G . 4G S 9:58 以令 Shrek & Fiona Company Statement of Financial Position As of December 31, 2020 Current Assets Current Liabilities Cash 18,000 Accounts Payable (N2) 240,000 Accounts Receivable (N1) Taxes Payable Dividends Payable 1,192,000 13,200 Less: Uncollectible accounts (22,400) 1,169,600 500,000 Inventories Total Current Liabilities 753,200 Raw Materials (12,000 pounds) 30,000 Finished Goods (4,000 units) 140,000 170,000 Total Current Assets 1,357,600 Stockholder's Equity Common Stock (100,000 shares) 500,000 Non-current Assets Retained Earnings 360,400 Property, plant, and equipment 320,000 Total Stockholder's Equity 860,400 Less: Accumulated depreciation (64,000) 256,000 Total Assets 1,613,600 Total Liabilities and SHE 1,613,600 N1 2020 3rd quarter sales P2,500,000 2020 4th quarter sales P3,100,000 200,000 992,000 1,192,000 75,000 165,000 N2 2020 3rd quarter purchases P300,000 2020 4th quarter purchases P330,000 240,000 1. Estimated unit sales for the first quarter of 2021 is…
The following information is available from various budgets for the current period: Amount Budget Cash budget Account Cash Accounts Receivable Prepaid Insurance Equipment Accumulated Depreciation - Equipment Schedule of cash receipts from customers Inventory, purchases, and cost of goods sold budget Selling and administrative expense budget Capital expenditures budget OA. $173,000 OB. $164,000 OC. $159,000 O D. $162,000 $28,000 Merchandise Inventory Insurance Expense (expense incurred during the period) Equipment Depreciation Expense Equipment (expense incurred during the period) Selling and administrative expense budget 2,000 The following balances are available from the balance sheet at the end of the previous year: $5,000 28,000 7,000 What would be the amount of total assets on the budgeted balance sheet? 35,000 41,000 2,000 36,000
A manufacturing company's budgeted income statement includes the following data: Data extracted from budgeted income statement Sales revenue Commission expense (10% of sale) Salaries expense Miscellaneous expense-5% of sales Rent expense Utilities expense Insurance expense Depreciation expense Mar $120,000 12,000 33,000 6,000 3,900 2,000 2,700 4,400 OA. $53,900 OB. $50,500 OC. $45,400 OD. $56,400 Apr $80,000 8,000 33.000 4,000 3.900 2,000 2,700 4,400 May $130,000 13,000 33,000 6.500 3.900 2,000 2,700 4,400 Jun $110,000 11,000 33,000 5,500 3,900 2,000 2,700 4,400 The budget assumes that 60% of commission expenses are paid in the month they were incurred, and the remaining 40% are paid one month later. In addition, 50% of salaries expenses are paid in the month incurred and the remaining 50% are paid one month later. Miscellaneous expenses, rent expense, and utilities expenses are assumed to be paid in the same month in which they are incurred. Insurance was prepaid for the year on…
What is the amount of budgeted cash payments if purchases are budgeted for $420,000 and the beginning and ending balances of accounts payable are $95,000 and $92,000, respectively?