C. The Afghanistan Bank has asked AUAF Printing Inc. for a budgeted balance sheet for the year ended December 31, 2021. The following information is available: The cash budget shows an expected cash balance of $75,000 at December 31, 2021. The 2021 sales budget shows total annual sales of $800,000. All sales are made on account and accounts receivable at December 31, 2021 are expected to be 10% of annual sales. The merchandise purchases budget shows budgeted cost of goods sold for 2021 of $600,000 and ending merchandise inventory of $95,000. 20% of the ending inventory is expected to have not yet been paid at December 31, 2021. The December 31, 2020 balance sheet includes the following balances: Equipment $294,000, Accumulated Depreciation $122,000, Common Stock $270,000, and Retained Earnings $48,000. The budgeted income statement for 2021 includes the following: depreciation on equipment $15,000, income taxes $21,000, and net income $49,000. The income taxes will not be paid until 2021. In 2021, management does not expect to purchase additional equipment or to declare any dividends. It

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

C. The Afghanistan Bank has asked AUAF Printing Inc. for a budgeted balance sheet for the year ended December 31, 2021. The following information is available:

  1. The cash budget shows an expected cash balance of $75,000 at December 31, 2021.
  2. The 2021 sales budget shows total annual sales of $800,000. All sales are made on account and accounts receivable at December 31, 2021 are expected to be 10% of annual sales.
  3. The merchandise purchases budget shows budgeted cost of goods sold for 2021 of $600,000 and ending merchandise inventory of $95,000. 20% of the ending inventory is expected to have not yet been paid at December 31, 2021.
  4. The December 31, 2020 balance sheet includes the following balances: Equipment $294,000, Accumulated Depreciation $122,000, Common Stock $270,000, and Retained Earnings $48,000.
  5. The budgeted income statement for 2021 includes the following: depreciation on equipment $15,000, income taxes $21,000, and net income $49,000. The income taxes will not be paid until 2021.
  6. In 2021, management does not expect to purchase additional equipment or to declare any dividends. It does expect to pay all operating expenses, other than depreciation, in cash.

Instructions

Prepare an unclassified budgeted balance sheet at December 31, 2016.

Expert Solution
steps

Step by step

Solved in 3 steps

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