Lily Industries' balance sheet at December 31, 2021, is presented below. LILY INDUSTRIES Balance Sheet December...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Lily Industries' balance sheet at December 31, 2021, is presented below. LILY INDUSTRIES Balance Sheet December 31, 2021 Assets Current Assets Cash $8,250 Accounts receivable 80,850 Finished goods inventory (1,650 26,400 units) Total current assets 115,500 Property, Plant, and Equipment Equipment Less: Accumulated depreciation 33,000 Total assets $148,500 $44,000 11,000 Liabilities Liabilities and Stockholders' Equity Notes payable Accounts payable Total liabilities Stockholders' Equity Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity Budgeted data for the year 2022 include the following. $44,000 27,500 $27,500 49,500 77,000 71,500 $148,500 2022 Quarter 4 Total Sales budget (9,400 units at $32) $90,240 $300,800 Direct materials used 18,700 68,750 Direct labor 13,750 55,990 Manufacturing overhead applied 11,000 53,460 Selling and administrative expenses 19,800 82,500 To meet sales requirements and to have 2,750 units of finished goods on hand at December 31, 2022, the production budget shows 9,900 required units of output. The total unit cost of production is expected to be $18. Lily uses the first-in, first-out (FIFO) inventory costing method. Interest expense is expected to be $3,850 for the year. Income taxes are expected to be 20% of income before income taxes. In 2022, the company expects to declare and pay an $8,800 cash dividend. The company's cash budget shows an expected cash balance of $27,704 at December 31, 2022. All sales and purchases are on account. It is expected that 60% of quarterly sales are collected in cash within the quarter and the remainder is collected in the following quarter. Direct materials purchased from suppliers are paid 50% in the quarter incurred and the remainder in the following quarter. Purchases in the fourth quarter were the same as the materials used. In 2022, the company expects to purchase additional equipment costing $9.900. $4.550 of depreciation expense on equipment is included in the budget data and split equally between manufacturing overhead and selling and administrative expenses. Lily expects to pay $8,800 on the outstanding notes payable balance plus all interest due and payable to December 31 (included in interest expense $3,850, above). Accounts payable at December 31. 2022, includes amounts due suppliers (see above) plus other accounts payable relating to manufacturing overhead of $7.920. Unpaid income taxes at December 31 will be $5,500. Prepare a budgeted statement of cost of goods sold. LILY INDUSTRIES Budgeted Cost of Goods Sold MA OCE Prepare a budgeted multiple-step income statement for 2022. LILY INDUSTRIES Budgeted Income Statement Prepare a retained earnings statement for 2022. (List Items that increase retained earnings first.) LILY INDUSTRIES Budgeted Retained Earnings Statement 3000 Prepare a budgeted classified balance sheet at December 31, 2022. (List Current Assets in order of liquidity) LILY INDUSTRIES Budgeted Balance Sheet Assets Liabilities and Stockholders' Equity Lily Industries' balance sheet at December 31, 2021, is presented below. LILY INDUSTRIES Balance Sheet December 31, 2021 Assets Current Assets Cash $8,250 Accounts receivable 80,850 Finished goods inventory (1,650 26,400 units) Total current assets 115,500 Property, Plant, and Equipment Equipment Less: Accumulated depreciation 33,000 Total assets $148,500 $44,000 11,000 Liabilities Liabilities and Stockholders' Equity Notes payable Accounts payable Total liabilities Stockholders' Equity Common stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity Budgeted data for the year 2022 include the following. $44,000 27,500 $27,500 49,500 77,000 71,500 $148,500 2022 Quarter 4 Total Sales budget (9,400 units at $32) $90,240 $300,800 Direct materials used 18,700 68,750 Direct labor 13,750 55,990 Manufacturing overhead applied 11,000 53,460 Selling and administrative expenses 19,800 82,500 To meet sales requirements and to have 2,750 units of finished goods on hand at December 31, 2022, the production budget shows 9,900 required units of output. The total unit cost of production is expected to be $18. Lily uses the first-in, first-out (FIFO) inventory costing method. Interest expense is expected to be $3,850 for the year. Income taxes are expected to be 20% of income before income taxes. In 2022, the company expects to declare and pay an $8,800 cash dividend. The company's cash budget shows an expected cash balance of $27,704 at December 31, 2022. All sales and purchases are on account. It is expected that 60% of quarterly sales are collected in cash within the quarter and the remainder is collected in the following quarter. Direct materials purchased from suppliers are paid 50% in the quarter incurred and the remainder in the following quarter. Purchases in the fourth quarter were the same as the materials used. In 2022, the company expects to purchase additional equipment costing $9.900. $4.550 of depreciation expense on equipment is included in the budget data and split equally between manufacturing overhead and selling and administrative expenses. Lily expects to pay $8,800 on the outstanding notes payable balance plus all interest due and payable to December 31 (included in interest expense $3,850, above). Accounts payable at December 31. 2022, includes amounts due suppliers (see above) plus other accounts payable relating to manufacturing overhead of $7.920. Unpaid income taxes at December 31 will be $5,500. Prepare a budgeted statement of cost of goods sold. LILY INDUSTRIES Budgeted Cost of Goods Sold MA OCE Prepare a budgeted multiple-step income statement for 2022. LILY INDUSTRIES Budgeted Income Statement Prepare a retained earnings statement for 2022. (List Items that increase retained earnings first.) LILY INDUSTRIES Budgeted Retained Earnings Statement 3000 Prepare a budgeted classified balance sheet at December 31, 2022. (List Current Assets in order of liquidity) LILY INDUSTRIES Budgeted Balance Sheet Assets Liabilities and Stockholders' Equity
Expert Answer:
Answer rating: 100% (QA)
Lily Industries Budgeted Cost of Goods Sold For the Year Ending December 31 2022 Req 1 Beginning fin... View the full answer
Related Book For
Financial and Managerial Accounting
ISBN: 978-1119392132
3rd edition
Authors: Jerry J. Weygandt, Paul D. Kimmel, Donald E. Kieso
Posted Date:
Students also viewed these accounting questions
-
Swifty Industries' balance sheet at December 31, 2021, is presented below. SWIFTY INDUSTRIES Balance Sheet December 31, 2021 Assets Current Assets Cash $8,100 Accounts receivable 79,380 Finished...
-
Krause Industries' balance sheet at December 31, 2021, is presented here. Budgeted data for the year 2022 include the following. To meet sales requirements and to have 2,500 units of finished goods...
-
Krause Industries balance sheet at December 31, 2013, is presented below. Additional information accumulated for the budgeting process is as follows. Budgeted data for the year 2014 include the...
-
which you describe and reflect on one of your favorite pop culture artifacts. Your goals will be simple: you will describe in detail a popular film, tv show, ad campaign, performer, song,...
-
Integrative-Investment decision: Holliday Manufacturing is considering the replacement of an existing machine. The new machine costs $1.2 million and requires installation costs of $150,000. The...
-
Buck buys a 7.5% corporate bond with a current yield of 4.8%. How much did he pay for the bond?
-
Which theory emphasizes the importance of cooperation and participation in the workplace? A. Chaos Theory. B. Systems Theory. C. Classical Theory. D. Neoclassical Theory.
-
Papas Fried Chicken bought equipment on January 2, 2013, for $ 39,000. The equipment was expected to remain in service for four years and to perform 11,000 fry jobs. At the end of the equipments...
-
1 . Define the difference between a defined benefit plan and a defined contribution plan. What is more common in America today? 2 . If a company does not have a retirement plan in place ( not a...
-
Mahalo Boat Adventure Inc. has a July 31 year-end. It showed the following partial amortization schedules regarding two bond issues: Required Answer the following for each bond issue: a. Were the...
-
What is a private-label mortgage-backed bond? What factors are driving the recent surge in their sale? What factors are driving demand for risk transfer securities? Are they public-traded? Who are...
-
A plastic rod of length = 20.0 cm is uniformly charged with a total charge of +30.0 C. The rod is formed into a semicircle with its center at the origin of the xy plane (see figure below). What are...
-
A person is applying a horizontal pushing force on a train such that the whole train has a constant acceleration 0.20 m/s^2 to the right. The train is composed of two carts connected by a solid bar....
-
Discuss your thoughts ( pros / cons / etc ) about whether you will be including any bonds in your portfolio.
-
The Chatham County Board of Commissioners recently passed a zoning ordinance that requires all new poultry houses be built behind a tree buffer when within 2000 feet of a residence on an adjoining...
-
What was the government's general approach to budgeting, as outlined in the speech of ministry of finance of Tanzania in 2 0 2 3 / 2 4 ? How did it align with the goals of fiscal responsibility and...
-
ASSIGNMENT 04-MODULE 4 Given the data below determine the following: Output per Year TR TC - 15 1 40 52 2 66 66 3 88 78 4 106 84 5 140 108 6 180 120 7 200 107 8 215 111 9 220 117 10 240 164 a. On...
-
United Business Forms capital structure is as follows: Debt ............................................ 35% Preferred stock ........................... 15 Common equity .......................... 50...
-
The financial statements of Apple Inc. are presented in Appendix A at the end of this textbook. The complete annual report, including the notes to the financial statements, is available at the...
-
The stockholders equity accounts of Castle Corporation on January 1, 2020, were as follows. Preferred Stock (8%, $50 par, cumulative, 10,000 shares authorized) .......................... $ 400,000...
-
This information is for Paulo Company for the year ended December 31, 2020. Cash received from revenues from customers .................................................. $600,000 Cash received for...
-
Certain production equipment used by Lazer Inc. has become obsolete relative to current technology. The company is considering whether it should keep or replace its existing equipment. To aid in this...
-
Lopez Company manufactures various types of health food products. Management is evaluating an offer from Packaging Inc. to provide all packaging for a line of products at a cost of \(\$ 2.80\) each....
-
Madison Cycles manually manufactures three unique bicycle models: racing, touring, and basic. All of the skilled craftspeople employed at Madison Cycles can make each of the three models. Because it...
Study smarter with the SolutionInn App