Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Required information [ The following information applies to the questions displayed below. ] Owen Surf Sports is an idea of two budding entrepreneurs. Their plan

image text in transcribed
Required information
[The following information applies to the questions displayed below.]
Owen Surf Sports is an idea of two budding entrepreneurs. Their plan is to sell kiteboards from a store in the local town.
Between them, they invest $46,000 in capital and are in the process of applying for a bank loan, also for $46,000. The
loan would be repaid in four years. The owners will also pay the bank annual interest at a rate of 6 percent.
The owners are working on a business plan that the bank has requested. The store would sell only two models of kites
initially, the X-1 and the X-2. Data on the kites are given as follows:
Additional information on the planned operations for the year includes the following:
Equipment costing $56,000 will be purchased for cash when the store opens. The equipment will be depreciated over
five years using straight-line depreciation.
The owners expect sales to occur uniformly over the year. Sales will be both for cash (60 percent) and on account (40
percent). Sales on account are assumed to be collected in two months.
The owners will maintain inventory equal to one-half of a month's sales. All kites will be purchased from the
manufacturer on credit with payment made one month after purchase.
Annual cash selling, general, and administrative expenses are $53,000 fixed plus 10 percent of revenues.
The applicable income tax rate is 20 percent.
Required:
a. Prepare a budgeted income statement for the year based on the data and assumptions available.
b. Prepare the year-end (December 31) budgeted balance sheet based on the data and assumptions available. Complete this question by entering your answers in the tabs below.
Prepare a budgeted income statement for the year based on the data and assumptions available.
\table[[Owen Surf Sports],[Budgeted Income Statement],[For the Year Ended December 31],[,,,x-1,,x-2,,Total],[Cost of sales,,$,537,600,$,561,600,,1,099,200],[Contributed capital,,,504,000,,360,000,,864,000],[Gross margin,,$,33,600,$,201,600,$,235,200],[Less other costs:],[Depreciation,,,,,,,11,200],[Selling, general, and administrative expenses (fixed),,,,,,,76,520],[Interest expense,,,,,,,2,760],[,,,,,,,],[,,,,,,,],[,,,,,,,],[Operating income,,,,,,$,144,720],[Income tax,,,,,,,28,944],[Net income,,,,,,$,115,776]] Prepare the year-end (December 31) budgeted balance sheet based on the data and assumptions available.
Note: Do not round intermediate calculations. Round your final answers to the nearest whole dollar.
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Contemporary Mathematics

Authors: OpenStax

1st Edition

1711470554, 978-1711470559

More Books

Students also viewed these Accounting questions

Question

How did James Lee Witt improve, FEMA?

Answered: 1 week ago

Question

Why was the response to Hurricane Katrina so ineffective?

Answered: 1 week ago