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, 20Y4, the following tentative trial balance as of December 31, 20Y3, is prepared by the Accounting Department of Regina Soap Co.:

Cash $119,000
Accounts Receivable 220,100
Finished Goods 46,200
Work in Process 30,800
Materials 50,600
Prepaid Expenses 3,700
Plant and Equipment 616,400
Accumulated DepreciationPlant and Equipment $265,100
Accounts Payable 184,000
Common Stock, $10 par 350,000
Retained Earnings 287,700
$1,086,800 $1,086,800

Factory output and sales for 20Y4 are expected to total 29,000 units of product, which are to be sold at $100 per unit. The quantities and costs of the inventories at December 31, 20Y4, 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 _ $25
Direct labor _ 8
Factory overhead:
Depreciation of plant and equipment $29,000 _
Other factory overhead 9,000 4.5
Selling expenses:
Sales salaries and commissions 104,100 12.5
Advertising 87,000 _
Miscellaneous selling expense 7,500 2
Administrative expenses:
Office and officers salaries 68,400 6.5
Supplies 3,500 1
Miscellaneous administrative expense 1,800 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 $246,200 on 20Y4 taxable income will be paid during 20Y4. Regular quarterly cash dividends of $1 per share are expected to be declared and paid in March, June, September, and December on 35,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $166,000 cash in May.

Required:

1. Prepare a budgeted income statement for 20Y4.

Regina Soap Co. Budgeted Income Statement For the Year Ending December 31, 20Y4

Gross profitIncome before income taxInterest expenseInterest revenueSales

$- Select -
Cost of goods sold:

Direct materialsIncome tax expenseMiscellaneous selling expenseOffice and officers salariesSupplies

$- Select -

Direct laborGross profitIncome tax expenseMiscellaneous administrative expenseSales

- Select -

AdvertisingFactory overheadIncome tax expenseSales salaries and commissionsSales

- Select -
Cost of goods sold fill in the blank 3e4e6bf6af97029_9
Gross profit $fill in the blank 3e4e6bf6af97029_10
Operating expenses:
Selling expenses:

Income tax expenseNet lossSales salaries and commissionsSalesSupplies

$- Select -

AdvertisingDirect laborDirect materialsFactory overheadNet loss

- Select -

Gross profitIncome tax expenseMiscellaneous selling expenseSalesSupplies

- Select -
Total selling expenses $fill in the blank 3e4e6bf6af97029_17
Administrative expenses:

AdvertisingIncome tax expenseOffice and officers salariesSales salaries and commissionsSales

$- Select -

AdvertisingDirect materialsFactory overheadNet lossSupplies

- Select -

Gross profitIncome tax expenseMiscellaneous administrative expenseMiscellaneous selling expenseSales

- Select -
Total administrative expenses fill in the blank 3e4e6bf6af97029_24
Total operating expenses fill in the blank 3e4e6bf6af97029_25
Income before income tax $fill in the blank 3e4e6bf6af97029_26

AdvertisingDirect materialsFactory overheadIncome tax expenseSupplies

- Select -

Gross profitNet incomeNet loss

$- Select -

2. Prepare a budgeted balance sheet as of December 31, 20Y4.

Regina Soap Co. Budgeted Balance Sheet December 31, 20Y4
Assets
Current assets:

Accounts payableCashCommon stockMaterialsPlant and equipment

$fill in the blank ba515f063faa056_2

Accounts payableAccounts receivablePlant and equipmentRetained earningsWork in process

fill in the blank ba515f063faa056_4
Inventories:

Accumulated depreciationCashCommon stockFinished goodsPlant and equipment

$fill in the blank ba515f063faa056_6

Accounts payableCashPlant and equipmentPrepaid expensesWork in process

fill in the blank ba515f063faa056_8

Accounts payableCashCommon stockMaterialsPlant and equipment

fill in the blank ba515f063faa056_10 fill in the blank ba515f063faa056_11

Accounts payablePlant and equipmentPrepaid expensesRetained earningsWork in process

fill in the blank ba515f063faa056_13
Total current assets fill in the blank ba515f063faa056_14
Property, plant, and equipment:

Accounts receivableCashCommon stockMaterialsPlant and equipment

$fill in the blank ba515f063faa056_16

Less accounts payableLess accumulated depreciationLess prepaid expensesLess retained earningsLess work in process

fill in the blank ba515f063faa056_18 fill in the blank ba515f063faa056_19
Total assets $fill in the blank ba515f063faa056_20
Liabilities
Current liabilities:

Accounts payableCashCommon stockMaterialsPlant and equipment

$fill in the blank ba515f063faa056_22
Stockholders' Equity

Accounts payableAccumulated depreciationCommon stockPlant and equipmentPrepaid expenses

$fill in the blank ba515f063faa056_24

Accumulated depreciationCashPlant and equipmentPrepaid expensesRetained earnings

fill in the blank ba515f063faa056_26
Total stockholders equity fill in the blank ba515f063faa056_27
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

Financial And Accounting Principles In Islamic Finance

Authors: Samir Alamad

1st Edition

3030162982, 9783030162986

More Books

Students also viewed these Accounting questions

Question

Discuss how to use job evaluation to build job structures.

Answered: 1 week ago

Question

Discuss why unions exist.

Answered: 1 week ago

Question

Discuss the alternative types of health care plans.

Answered: 1 week ago