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 $105,900     Accounts Receivable 204,400     Finished Goods 42,900     Work in Process 28,600     Materials 47,000     Prepaid Expenses 3,500     Plant and Equipment 526,300     Accumulated Depreciation—Plant and Equipment     $226,300 Accounts Payable     149,100 Common Stock, $10 par     350,000 Retained Earnings     233,200   $958,600   $958,600

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Question

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 $105,900    
Accounts Receivable 204,400    
Finished Goods 42,900    
Work in Process 28,600    
Materials 47,000    
Prepaid Expenses 3,500    
Plant and Equipment 526,300    
Accumulated Depreciation—Plant and Equipment     $226,300
Accounts Payable     149,100
Common Stock, $10 par     350,000
Retained Earnings     233,200
  $958,600   $958,600

Factory output and sales for 20Y9 are expected to total 26,000 units of product, which are to be sold at $90 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 _   $23  
Direct labor _   7  
Factory overhead:    
  Depreciation of plant and equipment $26,000   _  
  Other factory overhead 8,100   4  
Selling expenses:    
Sales salaries and commissions 93,300   11.5  
Advertising 78,000   _  
Miscellaneous selling expense 6,800   2  
Administrative expenses:    
Office and officers salaries 61,400   5.5  
Supplies 3,100   1  
Miscellaneous administrative expense 1,600   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 $185,600 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 35,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $142,000 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      $

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     $
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 6 images

Blurred answer
Knowledge Booster
Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education