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 by the Accounting Department of Tahiti Blossom Soap Co.:

Factory output and sales for 2013 are expected to total 160,000 units of product, which are to be sold at $4.50 per unit. The quantities and costs of the inventories at December 31, 2013, 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:

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 $20,000 on 2013 taxable income will be paid during 2013. Regular quarterly cash dividends of $0.10 per share are expected to be declared and paid in March, June, September, and December on 21,000 shares of common stock outstanding. It is anticipated that fixed assets will be purchased for $60,000 cash in May.
1. Prepare a budgeted income statement for 2013.
2. Prepare a budgeted balance sheet as of December 31, 2013, with supporting calculations.

Transcribed Image Text:

Cash ... $100,000 Accounts Receivable. 112,300 Finished Goods 76,700 Work in Process 24,300 Materials .... 54,100 Prepaid Expenses Plant and Equipment . 3,400 295,000 Accumulated Depreciation-Plant and Equipment Accounts Payable .... Common Stock, $10 par $140,400 59,000 210,000 Retained Earnings. 256,400 $665,800 $665,800 Estimated Costs and Expenses Fixed Variable (Total for Year) (Per Unit Sold) Cost of goods manufactured and sold: Direct materials... $0.90 Direct labor..... 0.55 Factory overhead: Depreciation of plant and equipment. Other factory overhead..... Selling expenses: $45,000 8,000 0.35 Sales salaries and commissions. 37,000 0.40 Advertising ...... Miscellaneous selling expense 55,000 5,000 0.20 Administrative expenses: Office and officers salaries 58,200 0.15 Supplies.... Miscellaneous administrative expense. 4,000 0.08 3,000 0.12