Select your language

Suggested languages for you:
Log In Start studying!
Answers without the blur. Just sign up for free and you're in → Illustration

40PGA

Expert-verified
Horngren'S Financial And Managerial Accounting
Found in: Page 1324

Short Answer

Preparing a financial budget—budgeted income statement and balance sheet

Bradley Company has the following post-closing trial balance on December 31, 2018:

The company’s accounting department has gathered the following budgeting information for the first quarter of 2019:

Budgeted total sales, all on account $ 305,000 Budgeted direct materials to be purchased and used 32,000 Budgeted direct labor cost 12,500 Budgeted manufacturing overhead costs:

Variable manufacturing overhead 2,100 Depreciation 1,300 Insurance and property taxes 1,350 Budgeted cost of goods sold 72,000 Budgeted selling and administrative expenses:

Salaries expense 7,000 Rent expense 2,000 Insurance expense 1,100 Depreciation expense 550 Supplies expense 15,250 Budgeted cash receipts from customers 263,500 Budgeted income tax expense 41,000 Budgeted purchase and payment for capital expenditures (additional equipment) 43,000

Additional information:

a. Direct materials purchases are paid 70% in the quarter purchased and 30% in the next quarter.

b. Direct labor, manufacturing overhead, selling and administrative costs, and income tax expense are paid in the quarter incurred.

c. Accounts payable at December 31, 2018 are paid in the first quarter of 2019. Requirements

1. Prepare Bradley Company’s budgeted income statement for the first quarter of 2019.

2. Prepare Bradley Company’s budgeted balance sheet as of March 31, 2019

  1. The net income is $166,100.
  2. Balance sheet total is $340,800
See the step by step solution

Step by Step Solution

Preparation of Income statement

Bradley Company

Income Statement

For the first quarter, 2019

First Quarter

Net sales revenue

$305,000

Cost of goods sold

$72,000

Gross profit

$233,000

Selling and administrative expenses

$25,900

Operating income

$207,100

Income tax

$41,000

Net income

$166,100

Preparation of Balance sheet

Bradley Inc.

Budgeted Balance Sheet

For the first quarter, 2019

Assets

Current Assets:

Cash (Bal. Fig.)

$133,950

Accounts Receivables

$64,700

Raw material inventory

$11,000

Total current assets

$209,650

Property, plant, and equipment

Equipment

168,000

Less: Accumulated depreciation

($36,850)

$131,150

Total Assets

$340,800

Liabilities

Current Liabilities:

Accounts payable

$23,200

Stockholder’s Equity

Common stock, no par

$150,000

Retained earnings

167,600

Total stockholder’s equity

$317,600

Total liabilities and stockholder’s equity

$340,800

Most popular questions for Business-studies Textbooks

The Trolley Toy Company manufactures toy building block sets for children. Trolley is planning for 2019 by developing a master budget by quarters. Trolley’s balance sheet for December 31, 2018, follows:

TROLLEY TOY COMPANY
Balance Sheet
December 31, 2018
Assets

Current assets:

Cash

$58,000

Accounts receivables

22,000

Raw material inventory

1,200

Finished goods inventory

5,400

Total current assets

$86,600

Property, Plant and Equipment

Equipment

142,000

Less: Accumulated depreciation

(47,000)

95,000

Total assets

$181,600

Liabilities

Current liabilities

Account payable

$8,000

Stockholders equity

Common stock, no par

120,000

Retained earnings

53,600

Total stockholders equity

173,600

Total liabilities and stockholders equity

$181,600

Other budget data for Trolley Toy Company:

a. Budgeted sales are 1,400 sets for the first quarter and expected to increase by 150 sets per quarter. Cash sales are expected to be 30% of total sales, with the remaining 70% of sales on account. Sets are budgeted to sell for $90 per set.

b. Finished Goods Inventory on December 31, 2018, consists of 200 sets at $27 each.

c. Desired ending Finished Goods Inventory is 40% of the next quarter’s sales; first quarter sales for 2020 are expected to be 2,000 sets. FIFO inventory costing method is used.

d. Raw Materials Inventory on December 31, 2018, consists of 600 pounds. Direct materials requirement is 3 pounds per set. The cost is $2 per pound.

e. Desired ending Raw Materials Inventory is 10% of the next quarter’s direct materials needed for production; desired ending inventory for December 31, 2019, is 600 pounds; indirect materials are insignificant and not considered for budgeting purposes.

f. Each set requires 0.30 hours of direct labor; direct labor costs average $12 per hour.

g. Variable manufacturing overhead is $3.60 per set.

h. Fixed manufacturing overhead includes $7,000 per quarter in depreciation and $2,585 per quarter for other costs, such as utilities, insurance, and property taxes.

i. Fixed selling and administrative expenses include $11,000 per quarter for salaries; $1,500 per quarter for rent; $1,350 per quarter for insurance; and $1,500 per quarter for depreciation.

j. Variable selling and administrative expenses include supplies at 2% of sales.

k. Capital expenditures include $45,000 for new manufacturing equipment, to be purchased and paid for in the first quarter.

l. Cash receipts for sales on account are 40% in the quarter of the sale and 60% in the quarter following the sale; Accounts Receivable balance on December 31, 2018, is expected to be received in the first quarter of 2019; uncollectible accounts are considered insignificant and not considered for budgeting purposes.

m. Direct materials purchases are paid 90% in the quarter purchased and 10% in the following quarter; Accounts Payable balance on December 31, 2018, is expected to be paid in the first quarter of 2019.

n. Direct labor, manufacturing overhead, and selling and administrative costs are paid in the quarter incurred.

o. Income tax expense is projected at $3,500 per quarter and is paid in the quarter incurred.

p. Trolley desires to maintain a minimum cash balance of $55,000 and borrows from the local bank as needed in increments of $1,000 at the beginning of the quarter; principal repayments are made at the beginning of the quarter when excess funds are available and in increments of $1,000; interest is 10% per year and paid at the beginning of the quarter based on the amount outstanding from the previous quarter.

Requirements

1. Prepare Trolley’s operating budget and cash budget for 2019 by quarter. Required schedules and budgets include: sales budget, production budget, direct materials budget, direct labor budget, manufacturing overhead budget, cost of goods sold budget, selling and administrative expense budget, schedule of cash receipts, schedule of cash payments, and cash budget. Manufacturing overhead costs are allocated based on direct labor hours.

2. Prepare Trolley’s annual financial budget for 2019, including budgeted income statement and budgeted balance sheet.

3. Trolley sold 7,000 sets in 2019, and its actual operating income was as follows:

TROLLEY TOY COMPANY
Income Statement
For the Year Ended December 31, 2019

Net sales revenue

$630,000

Cost of goods sold:

Variable

$94,890

Fixed

36,540

131,430

Gross profit

498,570

Selling and administrative expenses:

Variable

12,600

Fixed

61,400

74,000

Operating income

424,570

Other income and (expenses):

Interest expenses

(425)

Income before income tax

424,145

Income tax expenses

(22,000)

Net income

402,145

Prepare a flexible budget performance report through operating income for 2019. Show product costs separately from selling and administrative costs. To simplify the calculations due to sets in beginning inventory having a different cost than those produced and sold in 2019, assume the following product costs:

Variable

Fixed

Total

Static budget

$84,240

$38,340

$122,580

Flexible budget

93,940

38,340

132,280

4. What was the effect on Trolley’s operating income of selling 500 sets more than the static budget level of sales?

5. What is Trolley’s static budget variance for operating income?

6. Explain why the flexible budget performance report provides more useful information to Trolley’s managers than the static budget performance report. What insights can Trolley’s managers draw from this performance report?

7. During 2019, Trolley recorded the following cost data:

Standard Cost Information

Quantity

Cost

Direct materials

3 pounds per set

$2.00 per pound

Direct labor

0.30 hours per set

$12.00 per hour

Variable manufacturing overhead

0.30 hours per set

$12.00 per hour

Fixed manufacturing overhead Static budget amount: $38,340

0.30 hours per set

$21.00 per hour

Actual Cost Information

Direct materials

(20,700 pounds @ $2.50 per pound)

$ 51,750

Direct labor

(2,060 hours @ $12.40 per hour)

25,544

Variable manufacturing overhead

(2,060 hours @ $11.60 per hour)

23,896

Fixed manufacturing overhead

36,540

Compute the cost and efficiency variances for direct materials and direct labor.

8. For manufacturing overhead, compute the variable overhead cost and efficiency variances and the fixed overhead cost and volume variances.

9. Prepare the standard cost income statement for 2019.

10. Calculate Trolley’s ROI for 2019. To calculate average total assets, use the December 31, 2018, balance sheet for the beginning balance and the budgeted balance sheet for December 31, 2019, for the ending balance. Round all of your answers to four decimal places.

11. Calculate Trolley’s profit margin ratio for 2019. Interpret your results.

12. Calculate Trolley’s asset turnover ratio for 2019. Interpret your results.

13. Use the expanded ROI formula to confirm your results from Requirement 10. Interpret your results.

14. Trolley’s management has specified a 30% target rate of return. Calculate Trolley’s RI for 2019. Interpret your results.

Icon

Want to see more solutions like these?

Sign up for free to discover our expert answers
Get Started - It’s free

Recommended explanations on Business-studies Textbooks

94% of StudySmarter users get better grades.

Sign up for free
94% of StudySmarter users get better grades.