Budgeted Income Statement

Coral Seas Jewelry Company makes and sells costume jewelry. For the coming year, Coral Seas expects sales of $15.9 million and cost of goods sold of $8.75 million. Advertising is a key part of Coral Seas' business strategy, and total marketing expense for the year is budgeted at $2.8 million. Total administrative expenses are expected to be $675,000. Coral Seas has no interest expense. Income taxes are paid at the rate of 40 percent of operating income.

Required:

1. Construct a budgeted income statement for Coral Seas Jewelry Company for the coming year. Enter your answers in dollars and not in millions.

Coral Seas Jewelry Company
Budgeted Income Statement
For the Coming Year
Sales		$
Less: Cost of goods sold
Gross margin		$
Less:
Marketing expense	$
Administrative expense
Operating income		$
Less: Income taxes
Net income		$

Feedback

2. What if Coral Seas had interest payments of $500,000 during the year? What effect would that have on operating income? On income before taxes? On net income? If no effect, select "no impact" and enter "0".

Operating income	No Impact	to	$
Income before taxes	Decrease	to	$
Net income	Decrease	to	$