"
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, 2013, the
following tentative trial balance as of December 31, 2012, is
prepared by the Accounting Department of Tahiti Blossom Soap Co.:
Cash
$100,000
Accounts Receivable
112,300
Finished Goods
76,700
Work in Process
24,300
Materials
54,100
Prepaid Expenses
3,400
Plant and Equipment
295,000
Accumulated Depreciation-Plant and Equipment
$140,400
accounts payable
59,000
Common Stock, $10 par
210,000
Retained Earnings
256,400
$665,800
$665,800
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:
Estimated Costs and
Expenses
Fixed
Variable
(Total for year)
(per unit sold)
Cost goods manufactured and sold:
Direct materials
$0.90
Direct labor
0.55
Factory overhead:
Depreciation of plant and equipment
$45,000
Other factory overhead
8,000
0.35
Selling expenses:
Sales salaries and commissions
37,000
0.40
Advertising
55,000
Miscellaneous selling expense
5,000
0.20
Administrative expenses:
Office and officer’s salaries
58,200
0.15
Supplies
4,000
0.08
Miscellaneous administrative expense
3,000
0.12
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.
Prepare a budgeted income statement for 2013 and Balance Sheet as on December 31, 2013.












Other samples, services and questions:
When you use PaperHelp, you save one valuable — TIME
You can spend it for more important things than paper writing.