North Company has completed all of its operating budgets. The sales budget for t
ID: 2427602 • Letter: N
Question
North Company has completed all of its operating budgets. The sales budget for the year shows 50,600 units and total sales of $2,317,800. The total unit cost of making one unit of sales is $22. Selling and administrative expenses are expected to be $304,000. Income taxes are estimated to be $270,180.
Prepare a budgeted income statement for the year ending December 31, 2014.
NORTH COMPANY
Budgeted Income Statement
For the Year Ending December 31, 2014
NORTH COMPANY
Budgeted Income Statement
For the Year Ending December 31, 2014
Beginning InventoryCost of Goods SoldEnding InventoryGross Profit/(Loss)Income Before Income TaxesIncome from OperationsIncome Tax ExpenseNet Income/(Loss)Operating ExpensesPurchasesSalesSelling and Administrative ExpensesTotal Operating Expenses
$
Beginning InventoryCost of Goods SoldEnding InventoryGross Profit/(Loss)Income Before Income TaxesIncome from OperationsIncome Tax ExpenseNet Income/(Loss)Operating ExpensesPurchasesSalesSelling and Administrative ExpensesTotal Operating Expenses
Beginning InventoryCost of Goods SoldEnding InventoryGross Profit/(Loss)Income Before Income TaxesIncome from OperationsIncome Tax ExpenseNet Income/(Loss)Operating ExpensesPurchasesSalesSelling and Administrative ExpensesTotal Operating Expenses
Beginning InventoryCost of Goods SoldEnding InventoryGross Profit/(Loss)Income Before Income TaxesIncome from OperationsIncome Tax ExpenseNet Income/(Loss)Operating ExpensesPurchasesSalesSelling and Administrative ExpensesTotal Operating Expenses
Beginning InventoryCost of Goods SoldEnding InventoryGross Profit/(Loss)Income Before Income TaxesIncome from OperationsIncome Tax ExpenseNet Income/(Loss)Operating ExpensesPurchasesSalesSelling and Administrative ExpensesTotal Operating Expenses
Beginning InventoryCost of Goods SoldEnding InventoryGross Profit/(Loss)Income Before Income TaxesIncome from OperationsIncome Tax ExpenseNet Income/(Loss)Operating ExpensesPurchasesSalesSelling and Administrative ExpensesTotal Operating Expenses
Beginning InventoryCost of Goods SoldEnding InventoryGross Profit/(Loss)Income Before Income TaxesIncome from OperationsIncome Tax ExpenseNet Income/(Loss)Operating ExpensesPurchasesSalesSelling and Administrative ExpensesTotal Operating Expenses
$
Explanation / Answer
Solution:
North Company Budgeted Income Statement For the year Ending December 31,2014 Per unit Total Sales 45.81 2,317,800.00 Less: Total cost 22 1,113,200.00 Gross Profit 23.81 1,204,600.00 Less: Selling and administrative expenses 6.01 304,000 Net Income before tax 17.80 900,600.00 Less: Tax expense -30% 270,180 Net income after tax 630,420.00Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.