Question

In: Accounting

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 $118,600
Accounts Receivable 221,800
Finished Goods 46,600
Work in Process 31,100
Materials 51,000
Prepaid Expenses 3,800
Plant and Equipment 589,400
Accumulated Depreciation—Plant and Equipment $253,400
Accounts Payable 218,000
Common Stock, $10 par 250,000
Retained Earnings 340,900
$1,062,300 $1,062,300

Factory output and sales for 20Y9 are expected to total 29,000 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 $29,000 _
  Other factory overhead 9,000 5.5
Selling expenses:
Sales salaries and commissions 104,100 15
Advertising 87,000 _
Miscellaneous selling expense 7,500 2.5
Administrative expenses:
Office and officers salaries 68,400 7.5
Supplies 3,500 1
Miscellaneous administrative expense 1,800 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 $315,800 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 25,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $159,000 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.

Learning Objective 4, Learning Objective 5.

Feedback

Partially correct

Solutions

Expert Solution

1.

Regina Soap Co.
Budgeted Income Statement
For the Year Ending December 31, 20Y9
Sales (29000 x $120) 3480000
Cost of goods sold:
Direct materials (29000 x $30) 870000
Direct labor (29000 x $9.50) 275500
Factory overhead [$38000 + (29000 x $5.50)] 197500
Cost of goods sold 1343000
Gross profit 2137000
Operating expenses:
Selling expenses:
Sales salaries and commissions 539100
Advertising 87000
Miscellaneous selling expense 80000
Total selling expenses 706100
Administrative expenses:
Office and officers salaries 68400
Supplies 32500
Miscellaneous administrative expense 59800
Total administrative expenses 160700
Total operating expenses 866800
Income before income tax 1270200
Income tax expense 315800
Net income 954400

2.

Regina Soap Co.
Budgeted Balance Sheet
December 31, 20Y9
Assets
Current assets:
Cash 843000
Accounts receivable 221800
Inventories:
Finished goods 46600
Work in process 31100
Materials 51000 128700
Prepaid expenses 3800
Total current assets 1197300
Property, plant, and equipment
Plant and equipment ($589400 + $159000) 748400
Accumulated depreciation ($253400 + $29000) -282400
Total property, plant, and equipment 466000
Total assets 1663300
Liabilities
Current liabilities:
Accounts payable 218000
Stockholders' Equity
Common stock 250000
Retained earnings 1195300
Total stockholders' equity 1445300
Total liabilities and stockholders' equity 1663300

Working:

Cash = Beginning balance + Sales - Cost of goods sold + Depreciation expense - Operating expenses - Income tax - Dividends - Equipment purchases for cash = $118600 + 3480000 - 1343000 + 29000 - 866800 - 315800 - 100000 - 159000 = $843000

Dividends = 25000 x $1 x 4 = $100000

Retained earnings = Beginning balance + Net income - Dividends = $340900 + $954400 - $100000 = $1195300


Related Solutions

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...
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 $98,600 Accounts Receivable 183,400 Finished Goods 38,500 Work in Process 25,700 Materials 42,200 Prepaid Expenses 3,100 Plant and Equipment 434,800 Accumulated Depreciation—Plant and Equipment $187,000 Accounts Payable 132,300 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, 20Y4, the following tentative trial balance as of December 31, 20Y3, is prepared by the Accounting Department of Regina Soap Co.: Cash $111,000 Accounts Receivable 188,700 Finished Goods 39,600 Work in Process 26,400 Materials 43,400 Prepaid Expenses 3,200 Plant and Equipment 553,900 Accumulated Depreciation—Plant and Equipment $238,200 Accounts Payable 186,400 Common Stock, $10 par 250,000...
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 $117,500 Accounts Receivable 210,300 Finished Goods 44,200 Work in Process 29,400 Materials 48,400 Prepaid Expenses 3,600 Plant and Equipment 557,000 Accumulated Depreciation—Plant and Equipment $239,500 Accounts Payable 183,700 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 $98,800 Accounts Receivable 196,600 Finished Goods 41,300 Work in Process 27,500 Materials 45,200 Prepaid Expenses 3,300 Plant and Equipment 444,600 Accumulated Depreciation—Plant and Equipment $191,200 Accounts Payable 123,300 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 $115,300 Accounts Receivable 212,200 Finished Goods 44,600 Work in Process 29,700 Materials 48,800 Prepaid Expenses 3,600 Plant and Equipment 554,600 Accumulated Depreciation—Plant and Equipment $238,500 Accounts Payable 183,400 Common Stock, $10 par 300,000...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT