Even complicated and confusing topics will be easily developed and covered if you request our help writing an essay. Place an order today!


" 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.

testimonials icon
Vadim Crivoi Tutor NAme: fredi shima student id:22130058 cwi: ibl (research proposal) class group: n2 weekend FY028: INQUIRY BASED LEARNING PROJE...
testimonials icon
During this week, we will look at ways of testing multiple (more than two) data samples at the same time.We will continue to use the data an...
testimonials icon
Question Description In the Week 1 Prese...
testimonials icon
i have a assignment,details are attached.please check.Thank you....
testimonials icon
“How Good are Your Communication Skills” Go to https://allaplusessays.com/order and take the “How Good are Your Communication Skills”...
testimonials icon
To correctly identify opportunities and threats to their product, marketing managers need to understand the marketing environment in which their pr...
testimonials icon
I’m studying for my Health & Medical class and need an explanation....
testimonials icon
Submit an outline of the presentation that includes the following: A full description of the new system, a description of its components...
testimonials icon
Material Requirements Planning POM The assignment is listed below along with required guidelines....
testimonials icon
Read and reflect on the assigned readings for the week. Then post what you thought was the most important concept(s), metho...

Other samples, services and questions:

Calculate Price

When you use PaperHelp, you save one valuable — TIME

You can spend it for more important things than paper writing.

Approx. price
Order a paper. Study better. Sleep tight. Calculate Price!
Created with Sketch.
Calculate Price
Approx. price