13-38. Prepare Budgeted Financial Statements
(LO 13-6)
Cycle-1 is a fast-growing start-up firm that manufactures bicycles. The following income statement is available for October:
| Sales revenue (300 units @ $600 per unit) | $180,000 |
| Less | |
| Manufacturing costs | |
| Variable costs | 26,000 |
| Depreciation (fixed) | 27,540 |
| Marketing and administrative costs | |
| Fixed costs (cash) | 67,500 |
| Depreciation (fixed) | 22,860 |
| Total costs | $143,900 |
| Operating profits | $36,100 |
Sales volume is expected to increase by 20 percent in November, but the sales price is expected to fall 10 percent. Variable manufacturing costs are expected to increase by 4 percent per unit in November. In addition to these cost changes, variable manufacturing costs also will change with sales volume. Marketing and administrative cash costs are expected to increase by 8 percent.
Cycle-1 operates on a cash basis and maintains no inventories. Depreciation is fixed and should remain unchanged over the next three years.
Required
Prepare a budgeted income statement for November.

WhatsApp us