PR 22-5A Budgeted income statement and balance sheet OBJ. 4,5 As a preliminary to requesting budget...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
PR 22-5A Budgeted income statement and balance sheet OBJ. 4,5 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 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 62,000 Accounts Payable. Common Stock, $10 par 180,000 Retained Earnings 290,700 $688,900 $688,900 Factory output and sales for 2017 are expected to total 200,000 units of product, which are to be sold at $5.00 per unit. The quantities and costs of the inventories at December 31, 2017, 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 Variable (Total for Year) (PerUnit Sold) Cost of goods manufactured and sold: Direct materials. $1.10 Direct labor 0.65 Factory overhead: Depreciation of plant and equipment. $40,000 Other factory overhead. 12,000 0.40 Selling expenses: 46,000 0.45 Sales salaries and commissions. Advertising.. 64,000 Miscellaneous selling expense 6,000 0.25 72,400 0.12 Office and officers salaries. Supplies.. 5,000 0.10 4,000 0.05 Miscellaneous administrative expense. 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 $30,000 on 2017 taxable income will be paid during 2017. Regular quar- terly cash dividends of $0.15 per share are expected to be declared and paid in March, June, September, and December on 18,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $75,000 cash in May. Instructions 1. Prepare a budgeted income statement for 2017. 2. Prepare a budgeted balance sheet as of December 31, 2017, with supporting calculations. Administrative expenses: REGINA SOAP CO. Budgeted Balance Sheet December 31, 2017 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 Less accumulated depreciation Total assets LIABILITIES Current liabilities: Accounts payable STOCKHOLDERS' EQUITY Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity PR 22-5A Budgeted income statement and balance sheet OBJ. 4,5 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 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 62,000 Accounts Payable. Common Stock, $10 par 180,000 Retained Earnings 290,700 $688,900 $688,900 Factory output and sales for 2017 are expected to total 200,000 units of product, which are to be sold at $5.00 per unit. The quantities and costs of the inventories at December 31, 2017, 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 Variable (Total for Year) (PerUnit Sold) Cost of goods manufactured and sold: Direct materials. $1.10 Direct labor 0.65 Factory overhead: Depreciation of plant and equipment. $40,000 Other factory overhead. 12,000 0.40 Selling expenses: 46,000 0.45 Sales salaries and commissions. Advertising.. 64,000 Miscellaneous selling expense 6,000 0.25 72,400 0.12 Office and officers salaries. Supplies.. 5,000 0.10 4,000 0.05 Miscellaneous administrative expense. 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 $30,000 on 2017 taxable income will be paid during 2017. Regular quar- terly cash dividends of $0.15 per share are expected to be declared and paid in March, June, September, and December on 18,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $75,000 cash in May. Instructions 1. Prepare a budgeted income statement for 2017. 2. Prepare a budgeted balance sheet as of December 31, 2017, with supporting calculations. Administrative expenses: REGINA SOAP CO. Budgeted Balance Sheet December 31, 2017 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 Less accumulated depreciation Total assets LIABILITIES Current liabilities: Accounts payable STOCKHOLDERS' EQUITY Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity
Expert Answer:
Answer rating: 100% (QA)
Regina Soap Co Budgeted Income Statement For the Year Ending December 31 2017 Details Fixed Variable ... View the full answer
Related Book For
Accounting
ISBN: 978-0324401844
22nd Edition
Authors: Carl S. Warren, James M. Reeve, Jonathan E. Duchac
Posted Date:
Students also viewed these organizational behavior questions
-
As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 2015, the following tentative trial balance as of December 31, 2014, is prepared...
-
As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 2015, the following tentative trial balance as of December 31, 2014, is prepared...
-
As a preliminary to requesting budget estimates of sales, costs, and expenses for the fiscal year beginning January 1, 2013, the following tentative trial balance as of December 31, 2012, is prepared...
-
Austin and Anya Gould are a middle-aged couple with two childrenRusty, age 13, and Sam, age 11whom they adopted this year. They also bought a new home in the area to give the children a yard in which...
-
What are the responsibilities of management described in Section 404 of the Sarbanes-Oxley Act? What are the responsibilities of the company's auditor?
-
The major fixed assets for each business include aircraft, sorting and handling facilities, delivery vehicles, and information technology. The sales and average book value of fixed assets reported on...
-
Using the information in the below table, prepare a classified balance sheet for Arrow Company as of December 31, 2014 and December 31, 2015, along with multi-step income statements for the years...
-
The following selected transactions were completed by Easy-Zip Co., a supplier of zippers for clothing: 2013 Dec. 16. Received from Lake Shore Clothing & Bags Co., on account, a $21,000, 90-day, 8%...
-
an english exporter sells goods sells goods to a frogein buyer in pounds sterling and wants to guanrtee that payment is made by the buyer
-
Shown below are selected financial accounts of RAM Corp. as of December 31, Year 1: The following additional information is available for Year 1: RAM Corp. anticipates growth of 10% in sales for the...
-
Three invoices for the amounts of $35,400, $25,000, and $41,350 were received on July 9, 2014, August 8, 2014, and August 31, 2014, respectively. If the payment terms are 3/7, 2/30, n/60, calculate...
-
How does the study of mitochondrial heteroplasmy and its inheritance patterns provide insights into mitochondrial disease variability, and what challenges exist in understanding the clinical...
-
Larry finds a lens and shows it to his friends, Mirez and Sherly. All three look through it. Larry looks at the window across the room with the lens and says the window looks upside down. Mirez said...
-
Pharoah Co. has identified an activity cost pool to which it has allocated estimated overhead of $10212000. It has determined the expected use of cost drivers for that activity to be 851000...
-
How should feedback be solicited and handled following the distribution of a memo? Discuss the process for follow-up communications to ensure understanding and action.
-
How does each of the community's participation differ when it comes to commercial fishing? Kokhanok, Tyonek, Chenega Bay. Has the change in participation affected the value of commercial fishing?...
-
139 12 days 145 32 days 169 10 days 146 30 days If today is day 20 and I am scheduling based on Runout Time, I would sequence the orders in this manner
-
The sales department of P. Gillen Manufacturing Company has forecast sales in March to be 20,000 units. Additional information follows: Finished goods inventory, March 1 . . . . . . . . . . . . . . ....
-
Frontier Sports sells hunting and fishing equipment and provides guided hunting and fishing trips. Frontier Sports is owned and operated by Wally Schnee, a well-known sports enthusiast and hunter....
-
Dell Inc. and Hewlett-Packard Company (HP) compete with each other in the personal computer market. Dell's strategy is to assemble computers to customer orders, rather than for inventory. Thus, for...
-
The following items were selected from among the transactions completed by Silver Mountain Stores Co. during the current year: Feb. 15. Purchased merchandise on account from Ranier Co., $120,000,...
-
Classify each of the following costs relative to the cost object Apple iPad: Assembly labor iPad case CEO salary Microprocessor. Depreciation on Apple corporate headquarters Health insurance for...
-
Shea Company reported raw material purchases of \($1,400,\) paid \($1,200\) in factory labor, and incurred and applied \($900\) in factory overhead for March. The March 1 inventory balances were...
-
Environmental Business Consultants, LLC (EBC), is a consulting firm that specializes in the areas of recycling and solid waste and water/wastewater management services. The firm has offices located...
Study smarter with the SolutionInn App