Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Budgeted Income Statement and Balance Sheet As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1,

Budgeted Income Statement and Balance Sheet

As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 20Y9, the following tentative trial balance as of December 31, 20Y8, is prepared by the Accounting Department of Regina Soap Co.:

Cash $119,400
Accounts Receivable 237,600
Finished Goods 49,900
Work in Process 33,300
Materials 54,600
Prepaid Expenses 4,000
Plant and Equipment 603,000
Accumulated DepreciationPlant and Equipment $259,300
Accounts Payable 211,600
Common Stock, $10 par 300,000
Retained Earnings 330,900
$1,101,800 $1,101,800

Factory output and sales for 20Y9 are expected to total 30,000 units of product, which are to be sold at $110 per unit. The quantities and costs of the inventories at December 31, 20Y9, are expected to remain unchanged from the balances at the beginning of the year.

Budget estimates of manufacturing costs and operating expenses for the year are summarized as follows:

Estimated Costs and Expenses
Fixed (Total for Year) Variable (Per Unit Sold)
Cost of goods manufactured and sold:
Direct materials _ $28
Direct labor _ 8.5
Factory overhead:
Depreciation of plant and equipment $30,000 _
Other factory overhead 9,300 5
Selling expenses:
Sales salaries and commissions 107,700 14
Advertising 90,000 _
Miscellaneous selling expense 7,800 2
Administrative expenses:
Office and officers salaries 70,800 7
Supplies 3,600 1
Miscellaneous administrative expense 1,900 1.5

Balances of accounts receivable, prepaid expenses, and accounts payable at the end of the year are not expected to differ significantly from the beginning balances. Federal income tax of $290,700 on 20Y9 taxable income will be paid during 20Y9. Regular quarterly cash dividends of $1 per share are expected to be declared and paid in March, June, September, and December on 30,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $163,000 cash in May.

Required:

1. Prepare a budgeted income statement for 20Y9.

Regina Soap Co.
Budgeted Income Statement
For the Year Ending December 31, 20Y9
Sales $
Cost of goods sold:
Direct materials $
Direct labor
Factory overhead
Cost of goods sold
Gross profit $
Operating expenses:
Selling expenses:
Sales salaries and commissions $
Advertising
Miscellaneous selling expense
Total selling expenses $
Administrative expenses:
Office and officers salaries $
Supplies
Miscellaneous administrative expense
Total administrative expenses
Total operating expenses
Income before income tax $
Income tax expense
Net income $

Feedback

Use information from the expected sales, cost of goods manufactured and sold, and selling and administrative expenses.

2. Prepare a budgeted balance sheet as of December 31, 20Y9.

Regina Soap Co. Budgeted Balance Sheet December 31, 20Y9
Assets
Current assets:
Cash $
Accounts receivable
Inventories:
Finished goods $
Work in process
Materials
Prepaid expenses
Total current assets $
Property, plant, and equipment:
Plant and equipment $
Accumulated depreciation
Total property, plant, and equipment
Total assets $
Liabilities
Current liabilities:
Accounts payable $
Stockholders' Equity
Common stock $
Retained earnings
Total stockholders equity
Total liabilities and stockholders equity $

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

ACCA Financial Accounting Study Text 2022 23

Authors: Emile Woolf International

1st Edition

1848436831, 978-1848436831

More Books

Students also viewed these Accounting questions

Question

Discuss the importance of workforce planning.

Answered: 1 week ago

Question

Differentiate between a mission statement and a vision statement.

Answered: 1 week ago