22 26 27 28 A 29 30 31 32 33 34 Ready B **Complete table below...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
22 26 27 28 A 29 30 31 32 33 34 Ready B **Complete table below to calculate the Cost of Goods Sold*** LMN Manufacturing Budgeted income Statement For the Year Ended December 31, 2022 (Absorption costing basis) Sales Cost of goods sold (complete table below first) Gross margin Selling and Administrative expenses Net operating income Interest expense 1) 29 F Net income Beginning Raw Materials Plus: Purchases Less: Ending Raw Materials (enter as a negative number) The calculation of Cost of Good Sold requires calculating the Cost of Goods Manufactured first. Using the table below fill in the numbers to calculate the Cost of Goods Sold: Equals: Raw materials used Plus: Direct Labor Plus: Manufacturing Overhead Equals: Cost of Goods Manufactured Plus: Beginning Finished Goods value Less: Ending Finished Goods value (enter as a negative number Equals: Cost of Goods Sold (move to the Income Statement) Cloudy C $ 267,722.00 GORANLARAASSSSSeses D 3 Direct Materials Budget 4 Direct Labor Budget 5 Manufacturing OH | 6 End Finished Goods Inv B Accessibility: Investigate Q Search E come lipboard < Cut Copy Format Painter dy Insert Page Layout > Calibri LMN Manufacturing Budgeted Balance Sheet December 31, 2022 Current Assets: Cash X fx 1 29F 11 A A BIU - |-|- A Accounts receivable Raw materials inventory Finished goods inventory Formulas Font Cloudy Data B Review Total current assets Plant and Equipment Buildings and equipment Accumulated depreciation (enter has a negative number) Plant and equipment, net Total assets Current liabilities: Accounts payable Stockholders' equity: Common stock, no par Retained earnings (complete the table below) Total stockholders' equity Total liabilities and stockholders' equity Calculation of Retained Earnings for 2022 Wrap Text . = = = = =Merge & Center ly Blue highlighted boxes should contain answers Yellow highlighted boxes will turn green to indicate a correct answer Total Assets and Total Liabilities & Equity section will be accepted with a plus/minus of $20.00 due to rounding View Help Assets =| ||| |||| Liabilities and Stockholders' Equity Alignment C $ $ $ $ $ Q Search D 12 $ -% 4 Direct Labor Budget | 5 Manufacturing OH | 6 End Finished Goods Inv Budget | 7 Selling & Admin Exp Bud Accessibility: Investigate Numb Clipboard A 7 0 41 42 43 Forma 44 Ready x fx Raw materials inventory Finished goods inventory Plant and equipment, net Total assets Total current assets Plant and Equipment Buildings and equipment Accumulated depreciation (enter has a negative number) 1 29F Font Current liabilities: Accounts payable Stockholders' equity: Common stock, no par Retained earnings (complete the table below) Total stockholders' equity Total liabilities and stockholders' equity B Calculation of Retained Earnings for 2022 December 31, 2021 Retained Earnings Add: Net Income from the Income Statement Deduct: Dividends paid (enter as a negative) December 31, 2022 Retained Earnings Accessibility: Investigate Cloudy 15 Liabilities and Stockholders' Equity 4 Direct Labor Budget | 5 Manufacturing OH Alignment Search $ $ $ $ $ P D 6 End Finished Goods Inv Budget | 7 Selling & Admin Exp B $* * Nu PRE Acc2610 Project 2 v3-3.xlsx Additional information The company's chief financial officer (CFO), in consultation with various managers across the organization has developed the following set of assumptions to help create the 2022 budget: 1 The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units and 25,000 units for quarters 1-4, respectively. Notice that the company experiences peak sales in the second and fourth quarters. The budgeted selling price for the year is $34 per unit. The budgeted unit sales for the first quarter of 2023 are 13,000 units 2 All sales are on credit. Uncollectible accounts are negligible and can be ignored. The company reports that 75% percent of all credit sales are collected in the quarter of the sale and 25% are collected in the subsequent quarter. 3 Each quarter's ending finished goods inventory should equal 15% of the next quarter's unit sales 4 Each unit of finished goods requires 3.25 yards of raw material that costs $3.50 per yard. Each quarter's ending raw materials inventory should equal 10% of the next quarter's production needs. The estimated ending inventory on December 31, 2022 is 5,000 yards 5 70% of each quarter's purchases are paid for in the quarter of the purchase. The remaining 30% of each quarter's purchases are paid in the following quarter 6 Direct laborers are paid $20 an hour and each unit of finished goods requires 0.25 direct labor-hours to complete. All direct labor costs are paid for in the quarter incurred 7 The budgeted variable manufacturing overhead per direct labor-hour is $3.50. The quarterly fixed manufacturing overhead is $160,000 including $20,000 of depreciation on equipment. The number of direct labor hours is used as the allocation base for the budgeted plantwide overhead rate. All overhead costs (excluding depreciation) are paid in the quarter incurred 8 The budgeted variable selling and administrative expense is $1.25 per unit sold. The fixed selling and administrative expenses per quarter include advertising of $20,000, executive salaries of $65,000, insurance of $13,000, property tax of $8,000 and depreciation expense of $8,000. All selling and administrative expenses (excluding depreciation) are paid in the quarter they are incured. 9 The company plans to maintain a minimum cash balance at the end of each quarter of $35,000. Assume that any borrowing takes place on the first day of the quarter and must be in increments of $1,000. Interest on the borrowings is recorded at the end of the year. To the extent possible the company will repay principal and all interest on any borrowings on the last day of the fourth quarter. The company's lender imposed a simple interest rate of 5% on the balance per quarter on any borrowings 10 Dividends of $15,000 will be declared and paid in each quarter 11 The company uses last-in, first-out (LIFO) inventory flow assumption. This means that the most recently purchased raw materials are the "first-out" to use in production and most recently completed finished goods are the "first-out" to customers. Page < 2 > of 13 Download Info ZOOM + X Close 22 26 27 28 A 29 30 31 32 33 34 Ready B **Complete table below to calculate the Cost of Goods Sold*** LMN Manufacturing Budgeted income Statement For the Year Ended December 31, 2022 (Absorption costing basis) Sales Cost of goods sold (complete table below first) Gross margin Selling and Administrative expenses Net operating income Interest expense 1) 29 F Net income Beginning Raw Materials Plus: Purchases Less: Ending Raw Materials (enter as a negative number) The calculation of Cost of Good Sold requires calculating the Cost of Goods Manufactured first. Using the table below fill in the numbers to calculate the Cost of Goods Sold: Equals: Raw materials used Plus: Direct Labor Plus: Manufacturing Overhead Equals: Cost of Goods Manufactured Plus: Beginning Finished Goods value Less: Ending Finished Goods value (enter as a negative number Equals: Cost of Goods Sold (move to the Income Statement) Cloudy C $ 267,722.00 GORANLARAASSSSSeses D 3 Direct Materials Budget 4 Direct Labor Budget 5 Manufacturing OH | 6 End Finished Goods Inv B Accessibility: Investigate Q Search E come lipboard < Cut Copy Format Painter dy Insert Page Layout > Calibri LMN Manufacturing Budgeted Balance Sheet December 31, 2022 Current Assets: Cash X fx 1 29F 11 A A BIU - |-|- A Accounts receivable Raw materials inventory Finished goods inventory Formulas Font Cloudy Data B Review Total current assets Plant and Equipment Buildings and equipment Accumulated depreciation (enter has a negative number) Plant and equipment, net Total assets Current liabilities: Accounts payable Stockholders' equity: Common stock, no par Retained earnings (complete the table below) Total stockholders' equity Total liabilities and stockholders' equity Calculation of Retained Earnings for 2022 Wrap Text . = = = = =Merge & Center ly Blue highlighted boxes should contain answers Yellow highlighted boxes will turn green to indicate a correct answer Total Assets and Total Liabilities & Equity section will be accepted with a plus/minus of $20.00 due to rounding View Help Assets =| ||| |||| Liabilities and Stockholders' Equity Alignment C $ $ $ $ $ Q Search D 12 $ -% 4 Direct Labor Budget | 5 Manufacturing OH | 6 End Finished Goods Inv Budget | 7 Selling & Admin Exp Bud Accessibility: Investigate Numb Clipboard A 7 0 41 42 43 Forma 44 Ready x fx Raw materials inventory Finished goods inventory Plant and equipment, net Total assets Total current assets Plant and Equipment Buildings and equipment Accumulated depreciation (enter has a negative number) 1 29F Font Current liabilities: Accounts payable Stockholders' equity: Common stock, no par Retained earnings (complete the table below) Total stockholders' equity Total liabilities and stockholders' equity B Calculation of Retained Earnings for 2022 December 31, 2021 Retained Earnings Add: Net Income from the Income Statement Deduct: Dividends paid (enter as a negative) December 31, 2022 Retained Earnings Accessibility: Investigate Cloudy 15 Liabilities and Stockholders' Equity 4 Direct Labor Budget | 5 Manufacturing OH Alignment Search $ $ $ $ $ P D 6 End Finished Goods Inv Budget | 7 Selling & Admin Exp B $* * Nu PRE Acc2610 Project 2 v3-3.xlsx Additional information The company's chief financial officer (CFO), in consultation with various managers across the organization has developed the following set of assumptions to help create the 2022 budget: 1 The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units and 25,000 units for quarters 1-4, respectively. Notice that the company experiences peak sales in the second and fourth quarters. The budgeted selling price for the year is $34 per unit. The budgeted unit sales for the first quarter of 2023 are 13,000 units 2 All sales are on credit. Uncollectible accounts are negligible and can be ignored. The company reports that 75% percent of all credit sales are collected in the quarter of the sale and 25% are collected in the subsequent quarter. 3 Each quarter's ending finished goods inventory should equal 15% of the next quarter's unit sales 4 Each unit of finished goods requires 3.25 yards of raw material that costs $3.50 per yard. Each quarter's ending raw materials inventory should equal 10% of the next quarter's production needs. The estimated ending inventory on December 31, 2022 is 5,000 yards 5 70% of each quarter's purchases are paid for in the quarter of the purchase. The remaining 30% of each quarter's purchases are paid in the following quarter 6 Direct laborers are paid $20 an hour and each unit of finished goods requires 0.25 direct labor-hours to complete. All direct labor costs are paid for in the quarter incurred 7 The budgeted variable manufacturing overhead per direct labor-hour is $3.50. The quarterly fixed manufacturing overhead is $160,000 including $20,000 of depreciation on equipment. The number of direct labor hours is used as the allocation base for the budgeted plantwide overhead rate. All overhead costs (excluding depreciation) are paid in the quarter incurred 8 The budgeted variable selling and administrative expense is $1.25 per unit sold. The fixed selling and administrative expenses per quarter include advertising of $20,000, executive salaries of $65,000, insurance of $13,000, property tax of $8,000 and depreciation expense of $8,000. All selling and administrative expenses (excluding depreciation) are paid in the quarter they are incured. 9 The company plans to maintain a minimum cash balance at the end of each quarter of $35,000. Assume that any borrowing takes place on the first day of the quarter and must be in increments of $1,000. Interest on the borrowings is recorded at the end of the year. To the extent possible the company will repay principal and all interest on any borrowings on the last day of the fourth quarter. The company's lender imposed a simple interest rate of 5% on the balance per quarter on any borrowings 10 Dividends of $15,000 will be declared and paid in each quarter 11 The company uses last-in, first-out (LIFO) inventory flow assumption. This means that the most recently purchased raw materials are the "first-out" to use in production and most recently completed finished goods are the "first-out" to customers. Page < 2 > of 13 Download Info ZOOM + X Close
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these accounting questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-6. On December 12, Irene purchased the building where her store is located. She paid...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1 and 2. On September 1, Irene opened a retail store that specializes in sports car...
-
A driver of a car is initially 455 miles from home, traveling toward home on a straight freeway at 70 miles per hour. (a) Write a formula for a linear function f that models the distance between the...
-
Auditors who adhere to the professional auditing standards are viewed as conducting a quality audit. A lack of adherence to the professional auditing standards heightens the risk that the auditor...
-
What role do assimilationist and multicultural policies play in shaping the dynamics of race and ethnicity, particularly in multicultural and postcolonial societies ?
-
How might a witnesss statement be impeached?
-
The same facts apply as in Exercise 14 except that Budvar Company purchases parts from a foreign supplier on December 1, Year 1, with payment of 20,000 crowns to be made on March 1, Year 2. On...
-
A picture frame sits atop a bookshelf. When the bookshelf is bumped, the frame tumbles to the floor, landing after 0.64 s. How tall is the bookshelf?
-
Compute FUTA & SUTA Tax: Payroll: $737,910.00 Wages in Excess of $7,000 Cap $472,120.00 SUTA Rate 2.90% Gross FUTA Rate FUTA Credit Rate Maximum Credit Allowed Compute taxes considering FUTA...
-
38. Yeastcells are good for biotechnology because they are inexpensive, easy to grow,and perform posttranslational modifications and correct protein folding. (1 Point) O True False
-
A government bond is issued on jan 1 2 0 2 0 , with a par value of 1 0 0 TL and maturity of 7 years.The coupon interest rate is % 1 6 . However,bond pays coupons semi - annually at the end of...
-
Consider a 6-bit two's complement representation. Fill in the box with question mark "?" in the following table. You don't need to care about "n/a." Decimal Binary Number Representation...
-
You throw a ball from the balcony onto the court in the basketball arena. You release the ball at a height of 9.00 m above the court, with a initial velocity equal to 8.40 m/s at 37.0" above the...
-
9) Mr. Barnes operates a power plant in the local market. Mr. Barnes' marginal cost function is: MC(q) = 2 + 0.1q. Mr. Barnes can sell all the output he produces for $9 per unit. (This means that the...
-
4. Given an 14-stage pipeline with branches resolved in the 10th stage. This processor can execute 4 instructions per cycle. (Show work) a. What is the CPI of the processor assuming 80% prediction...
-
A farmer recently purchased his neighbor's farm. Before the purchase, the farmer-owned a total of 365 acres of land. After the purchase, he owned a total of 506 acres of land. Determine the percent...
-
a. What is meant by the term tax haven? b. What are the desired characteristics for a country if it expects to be used as a tax haven? c. What are the advantages leading an MNE to use a tax haven...
-
On September 14, 2012, Jay purchased a passenger automobile that is used 75 percent in his accounting business. The automobile has a basis for depreciation purposes of $35,000, and Jay uses the...
-
a. Wilson filed his individual tax return on the original due date, but failed to pay $700 in taxes that were due with the return. If Wilson pays the taxes exactly 2 months late, calculate the amount...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Assume Knowlton Holdings Ltd. completed these long-term non-strategic investment transactions during 2020 : 1. Journalize Knowlton's investment transactions assuming the company reports any changes...
-
Suppose on February 1, 2020, General Motors paid \(\$ 41\) million for a \(40 \%\) investment in ABC Ltd., an auto parts manufacturer. Assume \(A B C\) earned net income of \(\$ 6\) million and paid...
-
Return to exercise SB-7, the Prudential Bache (PB) investment in CitiCorp bonds. Journalize the following on PB's books: a. Purchase of the bond investment on January 2, 2020. PB expects to hold the...
Study smarter with the SolutionInn App