Question

In: Accounting

s a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year...

s 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 $98,300
Accounts Receivable 187,800
Finished Goods 39,400
Work in Process 26,300
Materials 43,200
Prepaid Expenses 3,200
Plant and Equipment 463,000
Accumulated Depreciation—Plant and Equipment $199,100
Accounts Payable 121,700
Common Stock, $10 par 350,000
Retained Earnings 190,400
$861,200 $861,200

Factory output and sales for 20Y9 are expected to total 23,000 units of product, which are to be sold at $120 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 _ $30
Direct labor _ 9.5
Factory overhead:
  Depreciation of plant and equipment $23,000 _
  Other factory overhead 7,100 5.5
Selling expenses:
Sales salaries and commissions 82,600 15
Advertising 69,000 _
Miscellaneous selling expense 6,000 2.5
Administrative expenses:
Office and officers salaries 54,300 7.5
Supplies 2,800 1
Miscellaneous administrative expense 1,400 2

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 $250,400 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 $125,000 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 $

Feedback

Use information from the expected sales, cost of goods manufactured and sold, and selling and administrative expenses.

Learning Objective 4, Learning Objective 5.

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 $

Feedback

Do not forget to include inventories of finished goods, work in process, and materials as assets in the balance sheet.

Calculate the ending retained earnings balance. Include the remaining assets, liabilities, and stockholders' equity.

Solutions

Expert Solution



Related Solutions

As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year...
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 $107,900 Accounts Receivable 200,700 Finished Goods 42,100 Work in Process 28,100 Materials 46,200 Prepaid Expenses 3,400 Plant and Equipment 486,600 Accumulated Depreciation—Plant and Equipment $209,200 Accounts Payable 138,800 Common Stock, $10 par 350,000 Retained Earnings 217,000 $915,000 $915,000 Factory...
As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year...
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...
As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year...
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 $109,000 Accounts Receivable 189,700 Finished Goods 39,800 Work in Process 26,600 Materials 43,600 Prepaid Expenses 3,200 Plant and Equipment 515,600 Accumulated Depreciation—Plant and Equipment $221,700 Accounts Payable 138,800 Common Stock, $10 par 350,000 Retained Earnings 217,000 $927,500 $927,500 Factory...
As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year...
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 $104,100 Accounts Receivable 177,000 Finished Goods 37,200 Work in Process 24,800 Materials 40,700 Prepaid Expenses 3,000 Plant and Equipment 510,100 Accumulated Depreciation—Plant and Equipment $219,300 Accounts Payable 127,800 Common Stock, $10 par 350,000 Retained Earnings 199,800 $896,900 $896,900 Factory...
As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 20Y9
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$119,300Accounts Receivable220,700Finished Goods46,300Work in Process30,900Materials50,800Prepaid Expenses3,800Plant and Equipment592,900Accumulated Depreciation—Plant and Equipment$254,900Accounts Payable198,800Common Stock, $10 par300,000Retained Earnings311,000$1,064,700$1,064,700Factory output and sales for 20Y9 are expected to total 29,000 units of product, which are to be sold at $110...
Budgeted Income Statement and Balance Sheet As a preliminary to requesting budget estimates of sales, costs,...
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, 20Y4, the following tentative trial balance as of December 31, 20Y3, is prepared by the Accounting Department of Regina Soap Co.: Cash $115,400 Accounts Receivable 223,900 Finished Goods 47,000 Work in Process 31,300 Materials 51,500 Prepaid Expenses 3,800 Plant and Equipment 518,100 Accumulated Depreciation—Plant and Equipment $222,800 Accounts Payable 163,100 Common Stock, $10 par 350,000...
Budgeted Income Statement and Balance Sheet As a preliminary to requesting budget estimates of sales, costs,...
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 $103,100 Accounts Receivable 203,100 Finished Goods 42,700 Work in Process 28,400 Materials 46,700 Prepaid Expenses 3,500 Plant and Equipment 502,100 Accumulated Depreciation—Plant and Equipment $215,900 Accounts Payable 161,300 Common Stock, $10 par 300,000...
Budgeted Income Statement and Balance Sheet As a preliminary to requesting budget estimates of sales, costs,...
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 $102,600 Accounts Receivable 199,000 Finished Goods 41,800 Work in Process 27,900 Materials 45,800 Prepaid Expenses 3,400 Plant and Equipment 478,100 Accumulated Depreciation—Plant and Equipment $205,600 Accounts Payable 133,800 Common Stock, $10 par 350,000...
Budgeted Income Statement and Balance Sheet As a preliminary to requesting budget estimates of sales, costs,...
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 Mesa Publishing Co.: Cash $ 26,000 Accounts Receivable 23,800 Finished Goods 16,900 Work in Process 4,200 Materials 6,400 Prepaid Expenses 600 Plant and Equipment 82,000 Accumulated Depreciation—Plant and Equipment $ 32,000 Accounts Payable 14,800 Common Stock, $1.50...
Budgeted Income Statement and Balance Sheet As a preliminary to requesting budget estimates of sales, costs,...
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, 2017, the following tentative trial balance as of December 31, 2016, is prepared by the Accounting Department of Webster Publishing Co.: Cash $102,100 Accounts Receivable 197,100 Finished Goods 41,400 Work in Process 27,600 Materials 45,300 Prepaid Expenses 3,400 Plant and Equipment 518,700 Accumulated Depreciation—Plant and Equipment $223,000 Accounts Payable 141,400 Common Stock, $10 par 350,000...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT