a9adison

a9adison

Lv1

a9adison

0 Followers
0 Following
0 Helped

ANSWERS

Published2

Subjects

Accounting1Chemistry1

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, 20Y8, the following tentative trial balance as of December 31, 20Y7, 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 par     30,000
Retained Earnings     83,100
  $159,900   $159,900

Factory output and sales for 20Y8 are expected to total 3,800 units of product, which are to be sold at $120 per unit. The quantities and costs of the inventories at December 31, 20Y8, 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 _   $30.00  
Direct labour _   8.40  
Factory overhead:    
  Depreciation of plant and equipment $ 4,000   _  
  Other factory overhead 1,400   4.80  
Selling expenses:    
Sales salaries and commissions 12,800   13.50  
Advertising 13,200   _  
Miscellaneous selling expense 1,000   2.50  
Administrative expenses:    
Office and officers salaries 7,800   7.00  
Supplies 500   1.20  
Miscellaneous administrative expense 400   2.40  

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 $35,000 on 20Y8 taxable income will be paid during 20Y8. Regular quarterly cash dividends of $0.20 per share are expected to be declared and paid in March, June, September, and December on 20,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $22,000 cash in May.

1. Prepare a budgeted income statement for 20Y8.

2. Prepare a budgeted balance sheet as of December 31, 20Y8.

 

Answer: To prepare a budgeted income statement for 20Y8 and a budgeted balance...
Answer: In a fractional distillation process, the composition of the vapor jus...

Weekly leaderboard

Start filling in the gaps now
Log in