Applewood Company is a service based company. They are putting together their budgeted income statement for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Applewood Company is a service based company. They are putting together their budgeted income statement for next year. They project their next year's budget based on prior year's results. Their prior year's income statement follows: Applewood Company Actual Income Statement For Prior Year Sales 890,165 Expenses: Sales commission expense 97,918 Rent expense 22,800 Advertising expense 89,489 Salaries expense 220,000 Payroll tax expense 24,321 Depreciation 27,000 Total Expenses 481,528 Income before taxes 408,637 Income tax expense 122,591 Net Income/(Loss) 286,046 Applewood's management also predicts the following information to assist in preparing the budget for the next year. 1. Sales will increase by 8%. 2. Sales Commissions are 11% of sales. 3. Rent expense for next year is $1,900 per month for January - August and will increase to $2,200 on September 1st. 4. Advertising expense is 12% of sales. 5. Salaries are expected to increase by 3%. 6. Payroll tax expense is expected to remain 7.65% of commissions and salaries combined. 7. Depreciation expense is expected to remain unchanged. 8. The income tax rate is 30%. Prepare a budgeted income statement for the next year. Round all calculations to the nearest whole dollar. Applewood Company Budgeted Income Statement For Next Year Sales Expenses: Sales commission expense Rent expense Advertising expense Salaries expense Payroll tax expense Depreciation Total Expenses Income before taxes Income tax expense Net Income/(Loss) Applewood Company is a service based company. They are putting together their budgeted income statement for next year. They project their next year's budget based on prior year's results. Their prior year's income statement follows: Applewood Company Actual Income Statement For Prior Year Sales 890,165 Expenses: Sales commission expense 97,918 Rent expense 22,800 Advertising expense 89,489 Salaries expense 220,000 Payroll tax expense 24,321 Depreciation 27,000 Total Expenses 481,528 Income before taxes 408,637 Income tax expense 122,591 Net Income/(Loss) 286,046 Applewood's management also predicts the following information to assist in preparing the budget for the next year. 1. Sales will increase by 8%. 2. Sales Commissions are 11% of sales. 3. Rent expense for next year is $1,900 per month for January - August and will increase to $2,200 on September 1st. 4. Advertising expense is 12% of sales. 5. Salaries are expected to increase by 3%. 6. Payroll tax expense is expected to remain 7.65% of commissions and salaries combined. 7. Depreciation expense is expected to remain unchanged. 8. The income tax rate is 30%. Prepare a budgeted income statement for the next year. Round all calculations to the nearest whole dollar. Applewood Company Budgeted Income Statement For Next Year Sales Expenses: Sales commission expense Rent expense Advertising expense Salaries expense Payroll tax expense Depreciation Total Expenses Income before taxes Income tax expense Net Income/(Loss)
Expert Answer:
Answer rating: 100% (QA)
Answer To prepare the budgeted income statement for the next year we can use the provided informatio... View the full answer
Related Book For
Managerial Accounting
ISBN: 978-0697789938
13th Edition
Authors: Ray H. Garrison, Eric W. Noreen, Peter C. Brewer
Posted Date:
Students also viewed these accounting questions
-
demand loan for $ 9 8 9 1 . 8 3 with interest at 8 . 3 % compounded quartely is repaid after 9 years, 1 1 months. What is the amount of interest paid? The interest is the difference between the...
-
Question: Old MathJax webview Old MathJax webview i need ans of these question but the source is alot Old MathJax webviewOld MathJax webview i need ans of these question but the source is alot these...
-
Question 1 A company has two projects to choose from with the following annual after-tax cash flows: Project A Year 0 ($700,000) Year 1 ($300,000) Years 2-8 $700,000 Project B Year 0 ($1,600,000)...
-
- A large, open bucket of water sits on a table. The height of the water level in the bucket is 4 m above the surface of the table. A small hole is made in the bucket at a distance of 10 cm above the...
-
What steps should you take if you become a victim of identity theft?
-
Draw an individual's utility curve to illustrate that the person is risk-averse with respect to a loss but is risk-preferring with respect to a gain?
-
What is a contingent liability? What are the key differences between a contingent liability and a provision?
-
Develop a list of pros and cons for an IS leader to consider when deciding whether or not to outsource (a) Its computer and network operations (e.g., data center, networks, helpdesk) and (b) A large...
-
1. Company sold inventory $500 in cash 2. Owner invested $32,000 to company 3. Company paid Utility expenses $500 4. Company purchased machinery $1,000 on account 5. Owner withdrawal $800 6. Company...
-
Evaluate. -(1-2)-3-(-4) X 9
-
Large samples usually give reasonably accurate results, no matter how they are drawn. In Exercises 68, determine whether the statement is true or false. If the statement is false, rewrite it as a...
-
True or false: An experiment where neither the investigators nor the subjects know who has been assigned to which treatment is called a double-blind experiment.
-
A researcher selects 4 of 12 high schools in a certain region and surveys all of the administrative staff members in each school about a potential change in the ordering of supplies. Which type of...
-
A college basketball team held a promotion at one of its games in which every twentieth person who entered the arena won a free basketball. What kind of sample do the winners represent?
-
A public health researcher is designing a study of the effect of diet on heart disease. The researcher knows that the diets of men and women tend to differ, and that men are more susceptible to heart...
-
1. Utilizando la siguiente informacin Ho: 1 = 10 Ha: 1 10 Muestra1 N1 = 16 S1 = 5 Xbarra1=12 a. Pruebe la siguiente hiptesis antes presentada Utilice = 0.10 b. Estime un intervalo de confianza de un...
-
2. Assume a person bends forward to lift a load "with his back" as shown in Figure P12.42a. The person's spine piv- ots mainly at the fifth lumbar vertebra, with the principal supporting force...
-
A work sheet is used in preparing financial statements for Lawney Manufacturing Company. The following accounts are included in the adjusted trial balance: Finished Goods Inventory \($28,000\), Work...
-
Honmura Company reports the following costs and expenses in May Instructions From the information, determine the total amount of: (a) Manufacturing overhead. (b) Product costs. (c) Period costs....
-
Manufacturing cost data for Hermes Company arc presented below. Instructions Indicate the missing amount for each letter (a) through (i). Direct materials used Direct labor Manufacturing overhead...
Study smarter with the SolutionInn App