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 $ 85,000
Accounts Receivable 125,600
Finished Goods 69,300
Work in Process 32,500
Materials 48,900
Prepaid Expenses 2,600
Plant and Equipment 325,000
Accumulated DepreciationPlant and Equipment $156,200
Accounts Payable 62,000
Common Stock, $10 par 180,000
Retained Earnings 290,700
$688,900 $688,900

Factory output and sales for 20Y9 are expected to total 200,000 units of product, which are to be sold at $5.00 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 _ $1.10
Direct labor _ 0.65
Factory overhead:
Depreciation of plant and equipment $40,000 _
Other factory overhead 12,000 0.40
Selling expenses:
Sales salaries and commissions 46,000 0.45
Advertising 64,000 _
Miscellaneous selling expense 6,000 0.25
Administrative expenses:
Office and officers salaries 72,400 0.12
Supplies 5,000 0.10
Miscellaneous administrative expense 4,000 0.05

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 $30,000 on 20Y9 taxable income will be paid during 20Y9. Regular quarterly cash dividends of $0.15 per share are expected to be declared and paid in March, June, September, and December on 18,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $75,000 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
_______________ $
Cost of goods sold:
________________ $
________________
________________
Cost of goods sold
Gross profit $
Operating expenses:
Selling expenses:
________________ $
________________
________________
Total selling expenses $
Administrative expenses:
________________ $
________________
________________
Total administrative expenses
Total operating expenses
Income before income tax $
________________
________________ $

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

Regina Soap Co. Budgeted Balance Sheet December 31, 20Y9
Assets
Current assets:
________________
________________
Inventories:
________________
________________
________________
________________
Total current assets
Property, plant, and equipment:
________________
________________
Total property, plant, and equipment
Total assets
Liabilities
Current liabilities:
________________
Stockholders' Equity
________________
________________
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

Information Technology Auditing

Authors: Hall, J Scott Harr

3rd Edition

1133008046, 978-1439079119

More Books

Students also viewed these Accounting questions