Fortune, Inc., is preparing its master budget for the first quarter. The company sells a single product at a price of $25 per unit. Sales (in units) are forecasted at 39,000 for January, 59,000 for February, and 49,000 for March. Cost of goods sold is $12 per unit. Other expense information for the first quarter follows. Commissions 11 % of sales dollars Rent $ 20,000 per month Advertising 12 % of sales dollars Office salaries $ 74,000 per month Depreciation $ 49,000 per month Interest 11 % annually on a $270,000 note payable Tax rate 40 % Prepare a budgeted income statement for this first quarter. (Round your final answers to the nearest whole dollar.)

Budgeted Income Statement For Quarter Ended March 31

Sales $3,675,000

Cost of goods sold $1,764,000

Gross profit $1,911,000

Operating expenses

Commissions expense $404,250  

Rent expense $60,000

Advertising expense $441,000

Office salaries expense $222,000

Depreciation expense $147,000

Interest expense $ 7,425

Total operating expenses $1,281,675

Income before taxes $629,325

Income tax expense $251,730

Net income $ 377,595

Explanation:

Commissions 11 % of sales dollars

Rent $ 20,000 per month

Advertising 12 % of sales dollars

Office salaries $ 74,000 per month

Depreciation $ 49,000 per month

Interest 11 % annually on a $270,000 note payable

Tax rate 40%

Sales = Number of units for first quarter   × price per unit

= (39,000 + 59,000 + 49,000) × $25

= $3,675,000

Cost of goods = (39,000 + 59,000 + 49,000) × $12

= $1,764,000

Commissions expense = 11 % of sales = 11% × $3,675,000 = $404,250

Advertising expense = 12 % of sales = 12% × $3,675,000 = $441,000

Interest expense = 11 % annually on a $270,000

= 11% × 270,000 × 3/12

= $ 7,425

Income = Gross profit - total operating expenses

= $1,911,000  - $1,281,675

= $629,325

Income tax expenses = 40% × $629,325 = $251,730

(i know i'm late but the answer's "things about yourself" because you want to list things you're capable of, why you want to open up the business, the amount of money you're putting into it,etc.) i'm guessing you take online school small business, the answers to the quizzes are all over quizlet. just look up your question and type quizlet after it and it'll pop up.

answer blank(1).(2); sharpe;