Question

In: Accounting

North Company has completed all of its operating budgets. The sales budget for the year shows...

North Company has completed all of its operating budgets. The sales budget for the year shows 50,640 units and total sales of $2,354,100. The total unit cost of making one unit of sales is $23. Selling and administrative expenses are expected to be $305,500. Interest is estimated to be $11,620. Income taxes are estimated to be $225,500.

Prepare a budgeted multiple-step income statement for the year ending December 31, 2020.

Solutions

Expert Solution

Based on the information available, we can create the multiple step income statement for the year ending December 31, 2020 for North company as follows:-

NORTH COMPANY
MULTIPLE STEP INCOME STATEMENT
Amount Amount
Sales         2,354,100
Less:- Cost of goods sold (50,640 units * $23 per unit)         1,164,720
Gross Profit          1,189,380
Less:- Operating expenses
Selling and administrative expense           (305,500)
Operating Income            883,880
Less:- Non operating income/expenses
Interest expenses              11,620
Income tax expenses           225,500
          (237,120)
Net Income 646,760

Please let me know if you have any questions via comments and all the best :)  


Related Solutions

I. Barrett Company has completed all operating budgets other the income statement for 2017.    Selected...
I. Barrett Company has completed all operating budgets other the income statement for 2017.    Selected data from these budgets follows.             Sales revenue: $300,000                                                  Purchases of raw materials: $145,000                            Ending inventory of raw materials: $15,000                  Direct labor: $40,000                                                          Interest expense: $1,000             Principal payment on note: $2,000             Dividends declared: $2,000             Income tax rate: 30%             Manufacturing overhead: $73,000, including $3,000 of depreciation expense             Selling and administrative expenses: $36,000 including depreciation...
Renfro Company is preparing its master budget for May. Renfro’s sales budget shows expected sales for...
Renfro Company is preparing its master budget for May. Renfro’s sales budget shows expected sales for May of 100,000 units. The beginning finished goods inventory is an estimated 12,000 units and the desired ending inventory is 9,000 units. Materials are expected to be purchased at $2 per pound and each unit of product requires 3 pounds of material. Beginning and ending materials inventories are expected to be 24,000 and 20,000 pounds, respectively. Direct labor for each unit produced requires 0.5...
What are the components of the operating Budgets? How are the operating budgets, cash budget, and...
What are the components of the operating Budgets? How are the operating budgets, cash budget, and budgeted balance sheet interrelated?
Why is the sales budget vital to the budgeting process? Why must the operating budgets and...
Why is the sales budget vital to the budgeting process? Why must the operating budgets and capital expenditures budget be prepared before the cash budget? Please answer in 350 words or more. Please add examples
Forten Company, a merchandiser, recently completed its calendar-year 2018 operations. For the year, (1) all sales...
Forten Company, a merchandiser, recently completed its calendar-year 2018 operations. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, and (5) Other Expenses are paid in advance and are initially debited to Prepaid Expenses. The company’s income statement, balance sheets, and additional information follow. FORTEN COMPANY Comparative Balance Sheets December...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, and (5) Other Expenses are paid in advance and are initially debited to Prepaid Expenses. The company’s income statement and balance sheets follow. FORTEN COMPANY Comparative Balance Sheets December 31, 2017...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, and (5) Other Expenses are paid in advance and are initially debited to Prepaid Expenses. The company’s income statement and balance sheets follow. FORTEN COMPANY Comparative Balance Sheets December 31, 2017...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, and (5) Other Expenses are paid in advance and are initially debited to Prepaid Expenses. The company’s income statement and balance sheets follow. FORTEN COMPANY Comparative Balance Sheets December 31, 2017...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, and (5) Other Expenses are paid in advance and are initially debited to Prepaid Expenses. The company’s income statement and balance sheets follow. FORTEN COMPANY Comparative Balance Sheets December 31, 2017...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales...
Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, and (5) Other Expenses are paid in advance and are initially debited to Prepaid Expenses. The company’s income statement and balance sheets follow. FORTEN COMPANY Comparative Balance Sheets December 31, 2017...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT