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...
-
Plant House operates a commercial plant nursery where it propagates plants for garden centers throughout the region. Plant House has $ 5.0 million in assets. Its yearly fixed costs are $ 600,000, and...
-
How can you organize multiple, related classes?
-
True or False. For a bar element of length \(l\) with two nodes, the shape function corresponding to node 2 is given by \(x / l\).
-
The financial statements of P&G are presented in Appendix 5B or can be accessed at the books companion website, www.wiley.com/college/kieso. Refer to P&Gs financial statements and the accompanying...
-
You are a candidate attorney at a law firm specialising in child justice. You sit in in a consultation with your principal, where the client is the grandparent of a 14-year-old girl. The grandmother...
-
For the following state, calculate the principal normal stress 1. Write the units in MPa. Type the units in the numeric entry. Use the corresponding capital letters. Type a space between the number...
-
Weighted average Production Data Beginning Work in process Units started Total Units to account for Beginning Work in process Started and completed Units completed Ending Work in Process Total units...
-
Describe the biogenesis and dynamics of mitochondria, and discuss how mitochondrial dysfunction can lead to diseases such as mitochondrial myopathies and neurodegenerative disorders .
-
Mr. Smith was selling T-shirts at $10 each with sales of $5,000. He decided to bring down the selling price to $8 per T-shirt and subsequently sold 1,000 pieces. How much are his new revenues?
-
You are provided with the following data. Unit sales Selling price per unit 40,000 units $ 60 per unit Variable expenses per unit Fixed expenses $ 36 per unit $ 480,000 $ 1,520,000 Target Profit...
-
Zia Company makes flowerpots from recycled plastic in two departments, Molding and Packaging. Zia uses the weighted average method, and units completed in the Molding department are transferred to...
-
Compare the results from the listed density from the manufacturer datasheet and determine the % error. The manufacture specification datasheet has a listed density of [0.2771bs/cu. Inch] Conversion...
-
I can take the demeanor or actions of others personal and then I note that the treat others the same way, often, this type of behavior is accepted as, "that is just how they are." Why is this not...
-
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,...
-
Convert 52 nm to sm.
-
A helicopter has a rotor diameter of 30 ft and it is being operated in a hover at 286.5 rpm. Find the tip speed Vt of the rotor.
-
The airplane in Problem 6 starts from a brakeslocked position on the runway. The airplane takes off at an airspeed of 200 fps. Find the time for the aircraft to reach takeoff speed.
Study smarter with the SolutionInn App