Question: Use the income statement and additional information provided below and the appropriate software to prepare the annual budgeting income statement for the next three year.

Use the income statement and additional information provided below and the appropriate software to prepare the annual budgeting income statement for the next three year. You need to save and upload your budget to Moodle with the final submission for this assessment.

Additional information

?? Annual sales are expected to increase by 10% each year

?? Expected average gross profit margin is 30%

?? Advertising costs are expected to increase by $800 each year

?? Depreciation charges are the same each year

?? Interest paid is the same each year

?? Annual rent is expected to increase by 6% each year

?? Superannuation is 9 % of wages and is expected to increase 0.25% each year

?? Wages are expected to increase by 5% each year

?? All other operating expenses are expected to increase by 4% each year

budget
Revenue
Sale 446420
less Total COGS 316512
Gross profit 129908
less operation expense
Account fees 650
advertising 3239
bank charges 244
Depreciation 632
Electricity 778
Insurance 1420
interest paid 1600
legal fees 200
rent 40900
stationary 416
sundries 374
superannualtion 1384
telephone 894
wages 34612
total operating expense 87343
Net profit 42565

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!