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, 2018, is prepared by the Accounting Department of Regina Soap Co.: Cash Accounts Receivable Finished Goods Work in Process Materials $100,200 190,400 40,000 26,700 43,800 Prepaid Expenses 3,200 Plant and Equipment 518,000 Accumulated Depreciation-Plant and Equipment $222,700 Accounts Payable 136,300 Common Stock, $10 par Retained Earnings 350,000 $922,300 213,300 $922,300 Factory output and sales for 20Y9 are expected to total 25,000 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 Direct labor $28 8.5 Factory overhead: Depreciation of plant and equipment $25,000 Other factory overhead 7,800 5 Selling expenses: Sales salaries and commissions 89,800 14 Advertising 75,000 - Miscellaneous selling expense 6,500 2 Administrative expenses: Office and officers salaries Supplies Miscellaneous administrative expense 59,000 7 3,000 1,600 1 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 $242,200 on 20Y9 taxable income will be paid during 2019. 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 equipment will be purchased for $140,000 cash in May. 1. Prepare a budgeted income statement for 2019. Regina Soap Co. Budgeted Income Statement For the Year Ending December 31, 20Y9 Line Item Description 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 Amount Amount Amount

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
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, 2018, is
prepared by the Accounting Department of Regina Soap Co.:
Cash
Accounts Receivable
Finished Goods
Work in Process
Materials
$100,200
190,400
40,000
26,700
43,800
Prepaid Expenses
3,200
Plant and Equipment
518,000
Accumulated Depreciation-Plant and Equipment
$222,700
Accounts Payable
136,300
Common Stock, $10 par
Retained Earnings
350,000
$922,300
213,300
$922,300
Factory output and sales for 20Y9 are expected to total 25,000 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
Direct labor
$28
8.5
Factory overhead:
Depreciation of plant and equipment
$25,000
Other factory overhead
7,800
5
Selling expenses:
Sales salaries and commissions
89,800
14
Advertising
75,000
-
Miscellaneous selling expense
6,500
2
Administrative expenses:
Office and officers salaries
Supplies
Miscellaneous administrative expense
59,000
7
3,000
1,600
1
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
$242,200 on 20Y9 taxable income will be paid during 2019. 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 equipment will be purchased for $140,000 cash in May.
Transcribed Image Text: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, 2018, is prepared by the Accounting Department of Regina Soap Co.: Cash Accounts Receivable Finished Goods Work in Process Materials $100,200 190,400 40,000 26,700 43,800 Prepaid Expenses 3,200 Plant and Equipment 518,000 Accumulated Depreciation-Plant and Equipment $222,700 Accounts Payable 136,300 Common Stock, $10 par Retained Earnings 350,000 $922,300 213,300 $922,300 Factory output and sales for 20Y9 are expected to total 25,000 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 Direct labor $28 8.5 Factory overhead: Depreciation of plant and equipment $25,000 Other factory overhead 7,800 5 Selling expenses: Sales salaries and commissions 89,800 14 Advertising 75,000 - Miscellaneous selling expense 6,500 2 Administrative expenses: Office and officers salaries Supplies Miscellaneous administrative expense 59,000 7 3,000 1,600 1 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 $242,200 on 20Y9 taxable income will be paid during 2019. 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 equipment will be purchased for $140,000 cash in May.
1. Prepare a budgeted income statement for 2019.
Regina Soap Co.
Budgeted Income Statement
For the Year Ending December 31, 20Y9
Line Item Description
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
Amount Amount Amount
Transcribed Image Text:1. Prepare a budgeted income statement for 2019. Regina Soap Co. Budgeted Income Statement For the Year Ending December 31, 20Y9 Line Item Description 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 Amount Amount Amount
Expert Solution
steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Similar 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