Scribd
Upload
29 views2 pages

Twinnies Corporation 2020 Budget

Twinnies Corporation's actual total income for 2020 was $151,945, exceeding its budgeted total income of $140,500 by $11,545. The company's actual total operating expenses of $95,495 and total expenses of $95,695 were also higher than budgeted, exceeding budgets by $1,845 and $1,645 respectively. As a result, Twinnies Corporation's actual net income before taxes of $56,250 was $9,900 higher than its budgeted net income before taxes of $46,500.

Uploaded by

Mariya Bhaves
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
29 views2 pages

Twinnies Corporation 2020 Budget

Twinnies Corporation's actual total income for 2020 was $151,945, exceeding its budgeted total income of $140,500 by $11,545. The company's actual total operating expenses of $95,495 and total expenses of $95,695 were also higher than budgeted, exceeding budgets by $1,845 and $1,645 respectively. As a result, Twinnies Corporation's actual net income before taxes of $56,250 was $9,900 higher than its budgeted net income before taxes of $46,500.

Uploaded by

Mariya Bhaves
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
You are on page 1/ 2

TWINNIES CORPORATION 2020 BUDGET

INCOME ACTUAL BUDGET DIFFERENCE

Operating
Income

Sales Qr 1 33, 500 35, 000 (1, 500)

Sales Qr 2 41, 800 35, 000 6, 800

Sales Qr 3 34, 200 35, 000 (800)

Sales Qr 4 42, 000 35, 000 7, 000


Other

Total Operating Income 151, 500 140, 000 11, 600

Non-operating Income
Interest Income 445 500 55
Rental Income
Gifts received
Donations
Other
Total Non-operating Income 445 500 55
TOTAL INCOME 151, 945 140, 500 11, 545
EXPENSES
Operating Expenses
Accounting and Legal 800 800 -
Advertising 950 1,100 (150)
Depreciation -
Insurance 1,300 1,300 -
Interest Expense -
Maintenance 2,400 500 1, 900
Office Supplies 470 500 (30)
Payroll Expense 20,000 20,000 -
Rent Expense 12,600 12,600 -
Salaries and wages 55,000 55,000 -
Taxes and licenses 1,225 1,000 225
Telephone 750 800 (50)
Utilities
Others
Total Operating Expenses 95, 495 93, 600 1, 845

Non-recurring Expenses
Furniture and 200 400 (200)
Equipment
Gifts Given -
Other -
Total Non-recurring Expenses 200 400 200
TOTAL EXPENSES 95, 695 94, 000 1, 645
Net Income before 56, 250 46, 500 9, 900
Taxes
Income Tax Expense
NET INCOME 56, 250 46, 500 9, 900

You might also like