The budget committee of Vinning Office Supply has assembled the following data. As the business manager, you must prepare the budgeted income statements for May and June.
a. Sales in April were $50,000. You forecast that monthly sales will increase 10% in May and 3% in June.
b. Vinning Office Supply maintains inventory of $9,000 plus 30% of sales revenues budgeted for the following month. Monthly purchases average 50% of sales revenues in that same month. Actual inventory on April 30 is $14,000. Sales budgeted for July are $55,000.
c. Monthly salaries amount to $4,000. Sales commissions equal 10% of sales for that month. Combine salaries and commissions into a single figure.
d. Other monthly expenses are as follows:
Rent expense.............................................. $3,000, paid as incurred
Depreciation expense................................. $ 600
Insurance expense....................................... $ 200, expiration of prepaid amount
Income tax................................................. 20% of operating income
Requirement
Prepare Vinning Office Supply’s budgeted income statements for May and June. Show cost of goods sold computations.