![Horngren's Accounting, Student Value Edition (12th Edition)](https://www.bartleby.com/isbn_cover_images/9780134487151/9780134487151_largeCoverImage.gif)
Concept explainers
Preparing a financial budget−
Learning Objective 4
1. NI $166,100
2. FG inventory $3,150
Bradley Company has the following post-closing
BRADLEY COMPANY Post-Closing Trial Balance December 31, 2018 |
||
Account | Debit | Credit |
Cash | $15,000 | |
Accounts Receivable | 23,200 | |
Raw Materials Inventory | 11,000 | |
Finished Goods Inventory | 25,900 | |
Equipment | 125,000 | |
$35,000 | ||
Accounts Payable | 13,600 | |
Common Stock | 150,000 | |
1,500 | ||
Totals | $200,100 | $200,100 |
The company’s accounting department has gathered the following budgeting information for the first quarter of 2019:
Budgeted total sales, all on account | $305,000 |
Budgeted direct materials to be purchased and used | 32,000 |
Budgeted direct labor cost | 12,500 |
Budgeted |
|
Variable manufacturing overhead | 2,100 |
Depreciation | 1,300 |
Insurance and property taxes | 1,350 |
Budgeted selling and administrative expenses: | |
Salaries expense | 7,000 |
Rent expense | 2,000 |
Insurance expense | 1,100 |
Depreciation expense | 550 |
Supplies expense | 15,250 |
Budgeted cash receipts from customers | 263,500 |
Budgeted income tax expense | 41,000 |
Budgeted purchase and payment for capital expenditures (additional equipment) | 43,000 |
Additional information:
a. Direct materials purchases are paid 70% in the quarter purchased and 30% ii the next quarter.
b. Direct labor, manufacturing overhead, selling and administrative costs, and income tax expense are paid in the quarter incurred.
c. Accounts payable at December 31, 2018 are paid in the first quarter of 2019.
Requirements
1. Prepare Bradley Company’s budgeted income statement for the first quarter of 2019.
2. Prepare Bradley Company’s budgeted balance sheet as of March 31, 2019.
![Check Mark](/static/check-mark.png)
Want to see the full answer?
Check out a sample textbook solution![Blurred answer](/static/blurred-answer.jpg)
Chapter 22 Solutions
Horngren's Accounting, Student Value Edition (12th Edition)
- Learning Objective 5 Sales Manufacturing costs Selling and administrative expenses Capital expenditures The company expects to sell about 10 % of its merchandise for cash. Of sales on account, 70% are expected to be collected in the month following the sale and the remainder the following month (second month following sale). Depreciation, insurance, and property tax expense represent $9,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in January, and the annual property taxes are paid in December. Of the remainder of the manufacturing costs, 80% are expected to be paid in the month in which they are incurred and the balance in the following month. Current assets as of September 1 include cash of $48,000, marketable securities of $68,000, and accounts receivable of $139,000 ($30,000 from July sales and $109,000 from August sales). Sales on account for July and August were $100,000 and $109,000, respectively. Current liabilities as of September 1…arrow_forwardRequired Information TES-417 Inc. is a retailer. Its accountants are preparing the company's 2nd quarter master budget. The company has the following balance sheet as of March 31. TES-417 Inc. Balance Sheet March 31 Assets Cash Accounts receivable 129,808 Inventory 52,508 217,000 Plant and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity ps payable 347,808 Retained earnings Total liabilities and stockholders' equity 488,508 TES-417 accountants have made the following estimates: 1. Sales for April, May, June, and July will be $280,000, $300,000, $290,000, and $310,000, respectively. 2. All sales are on credit. Each month's credit sales are collected 35% in the month of sale and 65% in the month following the sale. All of the accounts receivable at March 31 will be collected in April. 3. Each month's ending inventory must equal 25% of next month's cost of goods sold. The cost of goods sold is 75% of sales. The company pays for 40% of its merchandise…arrow_forwardRequired Information TES-417 Inc. is a retailer. Its accountants are preparing the company's 2nd quarter master budget. The company has the following balance sheet as of March 31. TES-417 Inc. Balance Sheet March 31 Assets Cash $82,000 Accounts receivable Inventory 52,5ee 217,000 Plant and equipment, net of depreciation Total assets Liabilities and Stockholders' Equity Accounts payable 78,000 Common stock 347.000 55,500 Retained earnings Total liabilities and stockholders' equity TES-417 accountants have made the following estimates: 1. Sales for April, May, June, and July will be $280,000, $300.000, $290,000, and $310,000, respectively. 2. All sales are on credit. Each month's credit sales are collected 35% in the month of sale and 65% in the month following the sale. All of the accounts receivable at March 31 will be collected in April. 3. Each month's ending inventory must equal 25% of next month's cost of goods sold. The cost of goods sold is 75% of sales. The company pays for 40%…arrow_forward
- Required Information TES-417 Inc. is a retailer. Its accountants are preparing the company's 2nd quarter master budget. The company has the following balance sheet as of March 31. TES-417 Inc. Balance Sheet March 31 Assets Cash $ 82,000 Accounts receivable Inventory 52,500 Plant and equipment, net of depreciation 217,880 Total assets $ 488.500 Liabilities and Stockholders' Equity Accounts payable $ 78,000 Common stock 347,880 55,580 Retained earnings Total liabilities and stockholders' equity $ 480,500 TES-417 accountants have made the following estimates: 1. Sales for April, May, June, and July will be $280,000, $300,000, $290,000, and $310,000, respectively. 2. All sales are on credit. Each month's credit sales are collected 35% in the month of sale and 65% in the month following the sale. All of the accounts receivable at March 31 will be collected in April. 3. Each month's ending inventory must equal 25% of next month's cost of goods sold. The cost of goods sold is 75% of sales.…arrow_forwardRequired Information TES-417 Inc. is a retailer. Its accountants are preparing the company's 2nd quarter master budget. The company has the following balance sheet as of March 31. TES-417 Inc. Balance Sheet March 31 Assets Cash $ 82,000 Accounts receivable Inventory 129,000 52,500 Plant and equipment, net of depreciation 217,000 Total assets $ 480,500 Liabilities and Stockholders' Equity Accounts payable $ 78,000 Common stock 347,000 Retained earnings Total liabilities and stockholders' equity TES-417 accountants have made the following estimates: 1. Sales for April, May, June, and July will be $280,000, $300,000, $290,000, and $310,000, respectively. 2. All sales are on credit. Each month's credit sales are collected 35% in the month of sale and 65% in the month following the sale. All of the accounts receivable at March 31 will be collected in April. 3. Each month's ending inventory must equal 25% of next month's cost of goods sold. The cost of goods sold is 75% of sales. The company…arrow_forwardttps://ezto.mheducation.com/ext/map/index.html?_con=con&external_browser=0&launchUrl=https%253A%252F%252Flms.mheducation.com... Homework Problems i September-actual October-actual November-estimated December-estimated Total estimated for the current year Saved Units 40,000 60,000 80,000 50,000 800,000 Barnum Distributors wants a projection of cash receipts and cash payments for the month of November. On November 28, a note will be payable in the amount of $98,500, including interest. The cash balance on November 1 is $29,600. Accounts payable to merchandise creditors at the end of October were $217,000. The company's experience indicates that 70 percent of sales will be collected during the month of sale, 20 percent in the month following the sale, and 7 percent in the second month following the sale; 3 percent will be uncollectible. The company sells various products at an average price of $11 per unit. Selected sales figures are as follows. Help Budgeted operating expenses for…arrow_forward
- Business Studies / Business Math / Semester 2, 2020/2021 / BUSINESS MATH M Cost of an item is OMR 335, If the markup is 28% on the cost, find the selling price; ed O a. OMR 93.8 rked out of 1.00 O b. OMR 126 O. OMR 241.2 Next page 2g question O d. OMR 429 Course Orientation Business Math Jump to... TOSHIBAarrow_forwardRequired Information TES-417 Inc. is a retaller. Its accountants are preparing the company's 2nd quarter master budget. The company has the following balance sheet as of March 31. TES-417 Inc. Balance Sheet March 31 Assets Accounts receivable Inventory 129,880 52, see 217,000 Plant and equipment, net of depreciation. Total assets $ 480.500 Liabilities and Stockholders' Equity Accounts payable Common stock Retained earnings 55, see Total liabilities and stockholders' equity $ 480.500 TES-417 accountants have made the following estimates: 1. Sales for April, May, June, and July will be $280,000, $300,000, $290,000, and $310,000, respectively. 2. All sales are on credit. Each month's credit sales are collected 35% in the month of sale and 65% in the month following the sale. All of the accounts receivable at March 31 will be collected in April. 3. Each month's ending inventory must equal 25% of next month's cost of goods sold. The cost of goods sold is 75% of sales. The company pays for…arrow_forwardBUS 203: INTRODUCTION TO COST AND MANAGEMENT ACCOUNTING PROJECT: CASH BUDGETING ASSOCIATE DEGREE YEAR 2: SEMESTER 1 (2020/21)Ronstadt Limited’s budget for the four months from January to April includes the following data:1. MonthSalesMaterialsWagesOverheads $000$000$000$000January615115.030360February636120.033390March690135.036420April684130.040425 2. One-third of sales revenue is received one month after sale and the remainder is received two months after sale. The sales in the previous two months were: November $600 000; December $540 000.3. One-quarter of purchases of materials are paid for in the month of purchase. The remainder are paid for two months later. Purchases in the previous two months were: November $108 000; December $106 000.4. Two-thirds of the wages are paid in the month in which they are earned, and the balance is paid in the following month. The wages for the previous December amounted to $30 000.5. One-half of the overhead expenditure is paid in the month in…arrow_forward
- *CAN YOU ANSWER PART 4* Deacon Company is a merchandising company that is preparing a budget for the three-month period ended June 30. The following information is available Deacon CompanyBalance SheetMarch 31 Assets Cash $ 68,200 Accounts receivable 42,000 Inventory 63,400 Buildings and equipment, net of depreciation 122,000 Total assets $ 295,600 Liabilities and Stockholders’ Equity Accounts payable $ 96,400 Common stock 70,000 Retained earnings 129,200 Total liabilities and stockholders’ equity $ 295,600 Budgeted Income Statements April May June Sales $ 178,000 $ 188,000 $ 208,000 Cost of goods sold 106,800 112,800 124,800 Gross margin 71,200 75,200 83,200 Selling and administrative expenses 19,000 20,500 23,500 Net operating income $ 52,200 $ 54,700 $ 59,700 Budgeting Assumptions: 60% of sales are cash sales and 40% of sales are credit sales. Twenty…arrow_forwardSales Compr April 30 Assets Cash Arcounts receivable $13,500 Inventory 38,500 40-750 Buildings and equipment, net of depreciation Total assets 202.000 $319,750 Accounts payable Note payable 567.750 $15.500 Common stock 150,000 Retained earnings 36,200 Total Habilities and stockholders' equity $319,756 The company is in the process of preparing a budget for May and has assembled the following date Sales are budgeted at $263,000 for May. Of these sales, $78.900 will be for cash: the remainder will be credit sales. One-half of a moth's credit sales are allacial in the the s remainder is collected in the following month. All of the April 30 accounts receivable will be collected in May Purchases of inventory are expected to total $193,000 during May. These purchases will all be on account Forty percent of all purchases are paid for in the month of pchar, the following month. All of the April 30 accounts payable to suppliers will be paid during May The May 31 inventory balance is budgeted at…arrow_forward* CengageNOWv2 | Online teachin x .com/ilrn/takeAssignment/takeAssignmentMain.do?invoker=&takeAssignmentSessionLocator=&inprogress%3false Cash Budget The controller of Sonoma Housewares Inc. instructs you to prepare a monthly cash budget for the next three months. You are presented with the following budget information: May June July Sales $146,000 $185,000 $248,000 Manufacturing costs 61,000 80,000 89,000 Selling and administrative expenses 42,000 50,000 55,000 Capital expenditures 60,000 The company expects to sell about 10% of its merchandise for cash. Of sales on account, 60% are expected to be collected in the month following the sale and the remainder the following month (second month following sale). Depreciation, insurance, and property tax expense represent $7,000 of the estimated monthly manufacturing costs. The annual insurance premium is paid in September, and the annual property taxes are paid in November. Of the remainder of the manufacturing costs, 85% are expected to be…arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education
![Text book image](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Text book image](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)