1
answer
0
watching
521
views

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 $103,800
Accounts Receivable 181,700
Finished Goods 38,200
Work in Process 25,400
Materials 41,800
Prepaid Expenses 3,100
Plant and Equipment 538,700
Accumulated Depreciation—Plant and Equipment $231,600
Accounts Payable 136,900
Common Stock, $10 par 350,000
Retained Earnings 214,200
$932,700 $932,700

Factory output and sales for 20Y9 are expected to total 25,000 units of product, which are to be sold at $110 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 _ $28
Direct labor _ 8.5
Factory overhead:
Depreciation of plant and equipment $25,000 _
Other factory overhead 7,800 5
Selling expenses:
Sales salaries and commissions 89,800 14
Advertising 75,000 _
Miscellaneous selling expense 6,500 2
Administrative expenses:
Office and officers salaries 59,000 7
Supplies 3,000 1
Miscellaneous administrative expense 1,600 1.5

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 $242,200 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 $145,000 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, 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

For unlimited access to Homework Help, a Homework+ subscription is required.

Hubert Koch
Hubert KochLv2
30 Sep 2019

Unlock all answers

Get 1 free homework help answer.
Already have an account? Log in

Related questions

Weekly leaderboard

Start filling in the gaps now
Log in