Answer:
Fortune, Inc.
Budgeted Income Statement for the first quarter
Sales Revenue $3,750,000
Cost of goods sold 2,100,000
Gross profit $1,650,000
Expenses
Sales commission 300,000
Rent 42,000
Advertising 562,250
Office salaries 225,000
Depreciation 120,000
Interest 3,125
Total expenses $1,252,375
Income before tax $397,625
Tax (30%) 119,288
Net income $278,337
Explanation:
a) Data and Calculations:
Selling price per unit = $25
January February March Total
Sales (in units) 45,000 55,000 50,000 150,000
Sales revenue $1,125,000 $1,375,000 $1,250,000 $3,750,000
Cost of goods sold 630,000 770,000 700,000 2,100,000
Gross profit $495,000 $605,000 $550,000 $1,650,000
Expenses:
Sales commission $90,000 $110,000 $100,000 $300,000
Rent expense 14,000 14,000 14,000 42,000
Advertising expense 168,750 206,250 187,500 562,250
Office salaries 75,000 75,000 75,000 225,000
Depreciation 40,000 40,000 40,000 120,000
Interest expense 3,125
Total expenses $1,252,375
Income before tax $397,625
Tax (30%) 119,288
Net income $278,337
