Thumbtack’s march 31, 2012, budgeted balance sheet follows:

Thumbtack’s March 31, 2012, budgeted balance sheet follows:  



Budgeted balance Sheet

March 31, 2012

Assets Liabilities

Current:     Current:    

Cash      $ 18,000   Accounts due  $ 12,500 

Accounts receivable  12,000   Salary and commissions due   1,400 

Stock      16,000   Total present debts  $ 13,900 

Prepaid insurance  2,200       

Total present assets    $ 48,200  Shareholders’ Equity

Factory assets:     Ordinary shares  $ 16,000 

Machines and fixtures 45000 Retained earings  33,300 

Less: Accmulated Depreciation    30,000   Total shareholders’ equity  49,300 

Total factory assets  15,000  Total debts and  

Total assets   $63,200   shareholders’ equity  $ 63,200 


The budget committee of Thumbtack Office Supply has collected the following data.

a. Sales in April were $40,000. You predict that per month sales will enhance 2% over April’s sales in

 May. June’s sales will enhance 4% over April’s sales. July’s sales will enhance 20% over April’s sales.

 Collections are 80% during the month of sale and 20% during the month after sale.

b. Thumbtack keeps stock of $11,000 plus 25% of the COGS budgeted for the next

 month. COGS = 50% of sales income. Purchases are paid 30% during the month of purchase and 70%

 in the month after the purchase.      

c. Monthly wages add up to $7,000. Sales commissions equal 5% of sales for that month. Wages

 and commissions are paid 30% in the month incurred and 70% in the next month.

d. Other monthly expenditures are listed below:    


   Rent expenditure  $2,400 paid as accrued   

   Depreciation expenditure  $ 200     

   Insurance expenditure  $100, expiration of prepaid sum   

   Income tax    20% of operating revenue, paid as incurred     





1. Prepare Thumbtack’s sales budget for April and May, 2012. Round all amounts

 to the nearest $1.        

2. Prepare Thumbtack’s inventory, purchases, and cost of goods sold budget for

 April and May.        

3. Prepare Thumbtack’s operating expenses budget for April and May.

4. Prepare Thumbtack’s budgeted income statement for April and May.

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
The price is based on these factors:
Academic level
Number of pages
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

STAY HOME, SAVE LIVES. Order your essay today and save 20% with the discount code ATOM