Steven Garcia, Sheridan & Edward's controller, has received all the budgets prepared by the various operating...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Steven Garcia, Sheridan & Edward's controller, has received all the budgets prepared by the various operating units and is ready to compile the pro-forma financial statements for the first quarter. The company's balance sheet as of December 31 is as follows: Cash $ 32.800 Finished Goods Inventory 22,500 Accounts Receivable (net) 98,100 Raw Materials Inventory 49,280 Property, Plant & Equipment Accumulated Depreciation 300,000 (75,000) Total Assets $427.680 Accounts Payable $ 17,000 Income Tax Payable 26,400 Common Stock 100,000 Retained Earnings 284.280 Total Liabilities & Owners Equity $427,680 Selected Estimates Quarter Budgeted revenue $1,782,700 Selling and administrative expense 428,700 Interest expense 370 Cash 50,380 Cost of Goods Sold 1,387,630 Accounts receivable (net) 174,720 Direct materials 29,160 Finished goods 104,720 Accounts payable 218,700 Notes payable 3,000 Additional Information: Sheridan & Edward plans to purchase and pay cash for a piece of land in February at a cost of $90,000. Sheridan & Edward plans to purchase equipment in March at a cost of $30,000. Depreciation for manufacturing overhead $42.000 per quarter and for selling and administrative $30,000 per month. The company expects a 30% income tax rate, and all quarterly taxes are paid in the first month of the following quarter. Prepare Sheridan & Edward's pro-forma income statement for the first quarter. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Sheridan& Hill Income Statement First Quarter Steven Garcia, Sheridan & Edward's controller, has received all the budgets prepared by the various operating units and is ready to compile the pro-forma financial statements for the first quarter. The company's balance sheet as of December 31 is as follows: Cash $ 32.800 Finished Goods Inventory 22,500 Accounts Receivable (net) 98,100 Raw Materials Inventory 49,280 Property, Plant & Equipment Accumulated Depreciation 300,000 (75,000) Total Assets $427.680 Accounts Payable $ 17,000 Income Tax Payable 26,400 Common Stock 100,000 Retained Earnings 284.280 Total Liabilities & Owners Equity $427,680 Selected Estimates Quarter Budgeted revenue $1,782,700 Selling and administrative expense 428,700 Interest expense 370 Cash 50,380 Cost of Goods Sold 1,387,630 Accounts receivable (net) 174,720 Direct materials 29,160 Finished goods 104,720 Accounts payable 218,700 Notes payable 3,000 Additional Information: Sheridan & Edward plans to purchase and pay cash for a piece of land in February at a cost of $90,000. Sheridan & Edward plans to purchase equipment in March at a cost of $30,000. Depreciation for manufacturing overhead $42.000 per quarter and for selling and administrative $30,000 per month. The company expects a 30% income tax rate, and all quarterly taxes are paid in the first month of the following quarter. Prepare Sheridan & Edward's pro-forma income statement for the first quarter. (Enter negative amounts using either a negative sign preceding the number e.g. -45 or parentheses e.g. (45).) Sheridan& Hill Income Statement First Quarter
Expert Answer:
Answer rating: 100% (QA)
Income statement First quarter Sales Revenue 1782700 Less Cost of ... View the full answer
Related Book For
Principles of Accounting
ISBN: 978-1133626985
12th edition
Authors: Belverd E. Needles, Marian Powers and Susan V. Crosson
Posted Date:
Students also viewed these accounting questions
-
Prepare a Pro Forma Income Statement Net Sales = 2,938 COGS = 1,598 SG&A = 475 Depreciation = 45 Interest Exp = 32 Tax = 15%. Net Sales Cost Of Goods Sold Gross Profit Selling & Admin Exp...
-
In its income statement for the year ended December 31, 2020, Bramble Company reported the following condensed data. Operating expenses $754,570 Interest revenue $28,440 Cost of goods sold 1,339,800...
-
Construct a pro forma income statement for the first year and second year for the following assumptions: Units of Sales in Year 1: 110,000 Price per Unit: $11 Variable cost per unit: 30% Fixed Costs:...
-
You have a project to build a new fence. The fence is four sided as shown below. Each side is to take one day to build and is budgeted for $1,000 per side. The sides are planned to be completed one...
-
If a landlord files a court action against a former improvident tenant for unpaid rent and for damages to the rental unit and obtains a judgment for damages, how can the landlord "get blood out of a...
-
A spreadsheet containing R&E Supplies 2022 pro forma financial forecast, as shown in Table 3.5, is available for download from McGraw-Hills Connect or your course instructor (see the Preface for more...
-
Tiny Computers Ltd began producing netbooks on 1 July 2025. A unit of production passes through two processes manufacturing and finishing. Production data for the month of July are presented below....
-
Lee, CPA, the continuing auditor of Wu, Inc., is beginning to audit the common stock and treasury stock accounts. Lee has decided to design substantive procedures without relying on the companys...
-
Fanshawe college Course Code : MGMT 6147 : Trends in Management & Leadership Module & Case: #10: Motivated reasoning, leadership, and team performance. 1) Please provide a brief summary of the case....
-
Rainmaker Environmental Consultants is just finishing its second year of operations. The companys unadjusted trial balance at October 31, 2023, follows. Rainmaker prepares adjustments each October...
-
Describe, in detail, how the heapsort algorithm works. [10 marks] Show that the worst-case cost of heapsort is O(n log n). [6 marks] Would it be possible to implement a variant of heapsort based on a...
-
A bond has a maturity date of ten years and the following features: $1000 par value and annual interest of $60 Currently the yield on comparable bonds is 10%. What is the current yield of this bond?
-
What ethical considerations arise in the context of social change, particularly regarding issues of social justice, human rights, and intergenerational equity, and how do they inform strategies for...
-
Presley Plants manufactures custom planters for customers. During June, the company had the following account balances and transactions: Work in process inventory, June 1 $12,200 Work in process...
-
Reflect on the effective decision in Peter Drucker's on the Profession of ManagementLinks to an external site. and what you saw in the Five Functions of ManagementLinks to an external site. video....
-
What role do social movements, collective action, and grassroots mobilization play in instigating and sustaining processes of social change, and how do they interact with institutional structures and...
-
Garnet Company's most popular product has a unit variable cost of $40 and a unit sales price of $70.40. Fixed manufacturing costs are $192,000 when the company produces and sells 10,000 units. Garnet...
-
Consider the combustion of methanol below. If 64 grams of methanol reacts with 160 grams of oxygen, what is the CHANGE in volume at STP. 2CH3OH(g) + 3O2(g) 2CO2(g) + 4H2O(1) The volume decreases by...
-
Koz Corporation engaged in the transactions that follow. Opposite each transaction is a ratio and space to indicate the effect of each transaction on the ratio. Required Show that you understand the...
-
Martin contributes cash of $24,000, and Steven contributes office equipment that cost $20,000 but is valued at $16,000 to the formation of a new partnership. Prepare the journal entry to form the...
-
Refer to the data in P9. In P9. Naib Company engaged in the following transactions in July 2014: July 1 Sold merchandise to Lina Lopez on credit, terms n/30, FOB shipping point, $4,200 (cost,...
-
What ideas do you have for a new business? How can you multiply the stimuli around these ideas to enhance them and identify attractive opportunities?
-
What do you really enjoy doing? What is your passion? Can your passion be a platform for a viable opportunity?
-
What do your friends and family envision you doing? What strengths and weaknesses do they observe? How do their insights help lead you to an opportunity that is right for you?
Study smarter with the SolutionInn App