Budgeted Income Statement and Balance SheetAs 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 Receivable125,600 Finished Goods69,300 Work in Process32,500 Materials48,900 Prepaid Expenses2,600 Plant and Equipment325,000 Accumulated Depreciation—Plant and Equipment $156,200Accounts Payable 62,000Common Stock, $10 par 180,000Retained Earnings 290,700 $688,900 $688,900Factory 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 overhead12,000 0.40 Selling expenses: Sales salaries and commissions46,000 0.45 Advertising64,000 _ Miscellaneous selling expense6,000 0.25 Administrative expenses: Office and officers salaries72,400 0.12 Supplies5,000 0.10 Miscellaneous administrative expense4,000 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: Prepare a budgeted income statement for 20Y9.Regina Soap Co.Budgeted Income StatementFor 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 $ $ Prepare a budgeted balance sheet as of December 31, 20Y9.Regina Soap Co.Budgeted Balance SheetDecember 31, 20Y9AssetsCurrent assets: $ Inventories: $ Total current assets $Property, plant, and equipment: $ Total property, plant, and equipment Total assets $LiabilitiesCurrent liabilities: $Stockholders' Equity $ Total stockholders’ equity Total liabilities and stockholders’ equity $

Answered: Budgeted Income Statement and Balance…

Managerial Accounting

15th Edition

ISBN:9781337912020

Author:Carl Warren, Ph.d. Cma William B. Tayler

Publisher:Carl Warren, Ph.d. Cma William B. Tayler

Chapter8: Budgeting

Section: Chapter Questions

Problem 6PA: Budgeted income statement and balance sheet As a preliminary to requesting budget estimates of...

See similar textbooks

Related questions

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	$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 Depreciation—Plant 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:

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			$

			$

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			$

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 2 steps

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

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.