Budgeted income statement and balance sheet

As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January $1,20$Y$9,$ the following tentative trial balance as of December $31,20$Y$8,$ is prepared by the Accounting Department of Mesa Publishing Co$.$:

Account Title Debit Balance Credit Balance

Cash $ $26,000$

Accounts Receivable $23,800$

Finished Goods $16,900$

Work in Process $4,200$

Materials $6,400$

Prepaid Expenses $600$

Plant and Equipment $82,000$

Accumulated Depreciation$$Plant and Equipment $ $32,000$

Accounts Payable $14,800$

Common Stock, $$1\mathrm{.}50$ par $30,000$

Retained Earnings $83,100$

Total $$159,900$ $$159,900$

Factory output and sales for $20$Y$9$ are expected to total $3,800$ units of product, which are to be sold at $$120$ per unit. The quantities and costs of the inventories at December $31,20$Y$9,$ 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

Line Item Description Fixed

$($Total for Year$)$ Variable

$($Per Unit Sold$)$

Cost of goods manufactured and sold:

Direct materials $\_$ $$30\mathrm{.}00$

Direct labor $\_8\mathrm{.}40$

Factory overhead:

Depreciation of plant and equipment $ $4,000\_$

Other factory overhead $1,4004\mathrm{.}80$

Selling expenses:

Sales salaries and commissions $12,80013\mathrm{.}50$

Advertising $13,200\_$

Miscellaneous selling expense $1,0002\mathrm{.}50$

Administrative expenses:

Office and officers salaries $7,8007\mathrm{.}00$

Supplies $5001\mathrm{.}20$

Miscellaneous administrative expense $4002\mathrm{.}40$

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 $$35,000$ on $20$Y$9$ taxable income will be paid during $20$Y$9.$ Regular quarterly cash dividends of $$0\mathrm{.}20$ per share are expected to be declared and paid in March, June, September, and December on $20,000$ shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $$22,000$ cash in May.

Required:

Question Content Area

$1.$ Prepare a budgeted income statement for $20$Y$9.$

Mesa Publishing Co$.$

Budgeted Income Statement

For the Year Ending December $31,20$Y$9$

Line Item Description Amount Amount Amount

$$-$ Select $-$

Cost of goods sold:

$$-$ Select $-$

$-$ Select $-$

$-$ Select $-$

Cost of goods sold Cost of goods sold

Gross profit $Gross profit

Operating expenses:

Selling expenses:

$$-$ Select $-$

$-$ Select $-$

$-$ Select $-$

Total selling expenses $Total selling expenses

Administrative expenses:

$$-$ Select $-$

$-$ Select $-$

$-$ Select $-$

Total administrative expenses Total administrative expenses

Total operating expenses Total operating expenses

Income before income tax $Income before income tax

$-$ Select $-$

$$-$ Select $-$

Question Content Area

$2.$ Prepare a budgeted balance sheet as of December $31,20$Y$9.$

Mesa Publishing Co$.$

Budgeted Balance Sheet

December $31,20$Y$9$

Line Item Description Amount Amount Amount

Assets

Current assets:

fill in the blank $1$ of $28$

fill in the blank $2$ of $28$$

fill in the blank $3$ of $28$

fill in the blank $4$ of $28$

Inventories:

fill in the blank $5$ of $28$

fill in the blank $6$ of $28$$

fill in the blank $7$ of $28$

fill in the blank $8$ of $28$

fill in the blank $9$ of $28$

fill in the blank $10$ of $28$

Total fill in the blank $11$ of $28$

fill in the blank $12$ of $28$

fill in the blank $13$ of $28$

Total current assets fill in the blank $14$ of $28$$

Property, plant, and equipment:

fill in the blank $15$ of $28$

fill in the blank $16$ of $28$$

fill in the blank $17$ of $28$

fill in the blank $18$ of $28$

Total property, plant, and equipment fill in the blank $19$ of $28$

Total assets fill in the blank $20$ of $28$$

Liabilities

Current liabilities:

fill in the blank $21$ of $28$

fill in the blank $22$ of $28$$

Stockholders' Equity

fill in the blank $23$ of $28$

fill in the blank $24$ of $28$$

fill in the blank $25$ of $28$

fill in the blank $26$ of $28$

Total stockholders$$ equity fill in the blank $27$ of $28$

Total liabilities and stockholders$$ equity fill in the blank $28$ of $28$$