Reference no: EM132468294
Problem 1: Preparing a financial budget-budgeted income statement and balance sheet
Ball Company has the following post-closing trial balance on December 31, 2018
Account
|
Debit
|
Credit
|
Cash
|
S. 23,000
|
|
Accounts Receivable
|
32,000
|
|
Merchandise Inventory
|
15,500
|
|
Prepaid Insurance
|
2,400
|
|
Equipment and Fixtures
|
60,000
|
|
Accumulated Depreciation
|
|
S 10,000
|
Accounts Payable
|
|
24,000
|
Salaries and Commissions Payable
|
|
6,600
|
Common Stock
|
|
18,000
|
Retained Earnings
|
|
74,300
|
Totals
|
S 132,900
|
S 132,900
|
The company's accounting department has gathered the following budgeting information for the first quarter of 2019:
Budgeted total sales, all on account 121,800
Budgeted purchases of merchandise inventory, all on account 60,400
Budgeted cost of goods sold 60,900
Budgeted selling and administrative expenses:
Commissions expense 6,090
Salaries expense 7,000
Rent expense 4,100
Depreciation expense 600
Insurance expense 400
Budgeted cash receipts from customers 125,840
Budgeted cash payments for merchandise inventory 67,775
Budgeted cash payments for salaries and commissions 14,822
Budgeted income tax expense 5,400
Additional information: Rent and income tax expenses are paid as incurred. Insurance expense is an expiration
of the prepaid amount.
Requirements
Question 1. Prepare a budgeted income statement for the quarter ended March 31 , 2019.
Question 2. Prepare a budgeted balance sheet as of March 31, 2019.