Russell Company has the following projected account balances for June 30, 20X9:
|
Accounts payable
|
$ 60,000
|
Sales $ 800.000
|
800,000
|
|
Accounts receivable
|
$ 100,000
|
Capital stock $ 400.000
|
400,000
|
|
Depreciation, factory
|
$ 36,000
|
Retained earnings
|
?
|
|
Inventories (5/31 & 6/30)
|
$ 180,000
|
Cash $ 56.000
|
56,000
|
|
Direct materials used
|
$ 210,000
|
Equipment, net $ 260.000
|
260,000
|
|
Office salaries
|
$ 92,000
|
Buildings, net $ 400.000
|
400,000
|
|
Insurance, factory
|
$ 4,000
|
Utilities, factory $ 16.000
|
16,000
|
|
Plant wages
|
$ 140,000
|
Selling expenses $ 50.000
|
50,000
|
|
Bonds payable
|
$ 160,000
|
Maintenance, factory $ 28.000
|
28,000
|
Prepare a budgeted income statement AND a budgeted balance sheet as of June 30, 20X9.