Answer:
Calgary Industries
Budgeted Net Income for 2018:
Sales Revenue $695,000
Cost of goods sold $278,000
Gross profit $417,000
Selling expenses $77,500
General and Administrative expenses $67,000
Depreciation $19,500
Budgeted Pre-tax Income $253,000
Income tax rate (30%) 75,900
Budgeted Net Income $177,100
Explanation:
a) Data and Calculations:
Estimates:
Sales = $695,000
Cost of goods sold = 40% of sales = $695,000 * 40% = $278,000
Selling expenses = $77,500
General and Administrative expenses = $86,500 - $19,500 = $67,000
Depreciation = $19,500
Income tax rate = 30%
b) Calgary Industries' budgeted net income of $177,100 is the result of deducting the operating expenses and income tax from the gross profit. The gross profit of $417,000 is obtained by deducting the cost of goods sold from the Sales Revenue. These profit points explain the economic returns created by the Calgary Industries. They reflect its financial performance during the budgeted period.
