Thumbtack’s March 31, 2012, budgeted balance sheet follows:
THUMBTACK OFFICE SUPPLY
Budgeted balance Sheet
March 31, 2012
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.
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.
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
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
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
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
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