Question
Prepare Budgeted Financial Statements (LO 13-6) Cycle-1 is a fast-growing start-up firm that manufactures bicycles. The following income statement is available for October: Sales revenue
Prepare Budgeted Financial Statements
(LO 13-6)
Cycle-1 is a fast-growing start-up firm that manufactures bicycles. The following income statement is available for October:
Sales revenue (300 units @ $600 per unit) | $180,000 |
Less | |
Manufacturing costs | |
Variable costs | 26,000 |
Depreciation (fixed) | 27,540 |
Marketing and administrative costs | |
Fixed costs (cash) | 67,500 |
Depreciation (fixed) | 22,860 |
Total costs | $143,900 |
Operating profits | $36,100 |
Sales volume is expected to increase by 20 percent in November, but the sales price is expected to fall 10 percent. Variable manufacturing costs are expected to increase by 4 percent per unit in November. In addition to these cost changes, variable manufacturing costs also will change with sales volume. Marketing and administrative cash costs are expected to increase by 8 percent.
Cycle-1 operates on a cash basis and maintains no inventories. Depreciation is fixed and should remain unchanged over the next three years.
Required
Prepare a budgeted income statement for November.
Can you provide step by step eqautions
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started