Panther Corporation appeared to be experiencing a good year. Sales in the first quarter were one-third...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Panther Corporation appeared to be experiencing a good year. Sales in the first quarter were one-third ahead of last year, and the sales department predicted that this rate would continue throughout the entire year. The controller asked Janet Nomura, a summer accounting Intern, to prepare a draft forecast for the year and to analyze the differences from last year's results. She based the forecast on actual results obtained in the first quarter plus the expected costs of production to be completed in the remainder of the year. She worked with various department heads (production, sales, and so on) to get the necessary Information. The results of these efforts follow: Cash PANTHER CORPORATION Expected Account Balances for December 31, Year 2 Accounts receivable Inventory (January 1, Year 2) Plant and equipment Accumulated depreciation Accounts payable Notes payable (due within one year) Accrued payables Common stock Retained earnings sales revenue other income Manufacturing costs Materials Direct labor Depreciation $ 6,500 337,000 240,000 605,000 $ 181,000 197,000 217,000 110,000 450,000 468,000 2,570,000 70,000 850, eee 900,000 Variable overhead 545,000 37,000 other fixed overhead 48,000 Marketing Commissions 140,000 Salaries 81,000 Promotion and advertising 284,000 Administrative Salaries 81,000 Travel 18,500 office costs 53,000 Income taxes Dividends 37,000 $ 4,263,000 $4,263,000 Adjustments for the change in Inventory and for Income taxes have not been made. The scheduled production for this year is 350,000 units, and planned sales volume is 300,000 units. Sales and production volume was 200,000 units last year. The company uses a full- absorption costing and FIFO Inventory system and is subject to a 40 percent income tax rate. The actual Income statement for last year follows: Revenues PANTHER CORPORATION Statement of Income and Retained Earnings For the Budget Year Ended December 31, Year 1 Sales revenue other income Expenses Cost of goods sold Materials Direct labor Variable overhead Fixed overhead Beginning inventory $ 420,000 500,000 215,000 65,000 $ 1,200,000 240,000 $ 1,440,000 240,000 $ 1,700,000 55,000 $1,755,000 Ending inventory $ 1,200,000 Selling Salaries $ 71,000 Commissions 77,000 Promotion and advertising 143,000 291,000 General and administrative Salaries $ 73,000 Travel 17,000 office costs 49,000 139,000 Income taxes Operating profit 50,000 1,680,000 75,000 Beginning retained earnings Subtotal Less dividends Ending retained earnings Required: Prepared a budgeted Income statement and balance sheet. 430,000 $ 505,000 37,000 $ 468,000 Prepared a budgeted income statement. (Round "Cost per unit" to 2 decimal places. Do not round any other intermediate calculations.) PANTHER CORPORATION Budgeted Income Statement For the Year Ended December 31, Year 2 Revenue: Sales revenue Other income Total Revenue Expenses: Cost of goods manufactured & sold: Materials Direct labor Variable overhead Fixed overhead Beginning inventory Ending inventory Marketing: Salaries Commissions Promotions and advertising Administrative: Salaries Travel Office costs Income taxes (credit) Total expenses Operating profit (loss) Budgeted Inc Stmt Budgeted Balance Sheet Prepared a budgeted balance sheet. (Round "Cost per unit" to 2 decimal places. Do not round any other intermediate calculations.) Current Assets Total current assets Total assets Current liabilities Total current liabilities Shareholders' equity PANTHER CORPORATION Budgeted Balance Sheet Budgeted December 31, Year 2 Total shareholders' equity Total liabilities and shareholders' equity Panther Corporation appeared to be experiencing a good year. Sales in the first quarter were one-third ahead of last year, and the sales department predicted that this rate would continue throughout the entire year. The controller asked Janet Nomura, a summer accounting Intern, to prepare a draft forecast for the year and to analyze the differences from last year's results. She based the forecast on actual results obtained in the first quarter plus the expected costs of production to be completed in the remainder of the year. She worked with various department heads (production, sales, and so on) to get the necessary Information. The results of these efforts follow: Cash PANTHER CORPORATION Expected Account Balances for December 31, Year 2 Accounts receivable Inventory (January 1, Year 2) Plant and equipment Accumulated depreciation Accounts payable Notes payable (due within one year) Accrued payables Common stock Retained earnings sales revenue other income Manufacturing costs Materials Direct labor Depreciation $ 6,500 337,000 240,000 605,000 $ 181,000 197,000 217,000 110,000 450,000 468,000 2,570,000 70,000 850, eee 900,000 Variable overhead 545,000 37,000 other fixed overhead 48,000 Marketing Commissions 140,000 Salaries 81,000 Promotion and advertising 284,000 Administrative Salaries 81,000 Travel 18,500 office costs 53,000 Income taxes Dividends 37,000 $ 4,263,000 $4,263,000 Adjustments for the change in Inventory and for Income taxes have not been made. The scheduled production for this year is 350,000 units, and planned sales volume is 300,000 units. Sales and production volume was 200,000 units last year. The company uses a full- absorption costing and FIFO Inventory system and is subject to a 40 percent income tax rate. The actual Income statement for last year follows: Revenues PANTHER CORPORATION Statement of Income and Retained Earnings For the Budget Year Ended December 31, Year 1 Sales revenue other income Expenses Cost of goods sold Materials Direct labor Variable overhead Fixed overhead Beginning inventory $ 420,000 500,000 215,000 65,000 $ 1,200,000 240,000 $ 1,440,000 240,000 $ 1,700,000 55,000 $1,755,000 Ending inventory $ 1,200,000 Selling Salaries $ 71,000 Commissions 77,000 Promotion and advertising 143,000 291,000 General and administrative Salaries $ 73,000 Travel 17,000 office costs 49,000 139,000 Income taxes Operating profit 50,000 1,680,000 75,000 Beginning retained earnings Subtotal Less dividends Ending retained earnings Required: Prepared a budgeted Income statement and balance sheet. 430,000 $ 505,000 37,000 $ 468,000 Prepared a budgeted income statement. (Round "Cost per unit" to 2 decimal places. Do not round any other intermediate calculations.) PANTHER CORPORATION Budgeted Income Statement For the Year Ended December 31, Year 2 Revenue: Sales revenue Other income Total Revenue Expenses: Cost of goods manufactured & sold: Materials Direct labor Variable overhead Fixed overhead Beginning inventory Ending inventory Marketing: Salaries Commissions Promotions and advertising Administrative: Salaries Travel Office costs Income taxes (credit) Total expenses Operating profit (loss) Budgeted Inc Stmt Budgeted Balance Sheet Prepared a budgeted balance sheet. (Round "Cost per unit" to 2 decimal places. Do not round any other intermediate calculations.) Current Assets Total current assets Total assets Current liabilities Total current liabilities Shareholders' equity PANTHER CORPORATION Budgeted Balance Sheet Budgeted December 31, Year 2 Total shareholders' equity Total liabilities and shareholders' equity
Expert Answer:
Related Book For
Fundamentals of Cost Accounting
ISBN: 978-0077398194
3rd Edition
Authors: William Lanen, Shannon Anderson, Michael Maher
Posted Date:
Students also viewed these accounting questions
-
Panther Corporation appeared to be experiencing a good year. Sales in the first quarter were one-third ahead of last year, and the sales department predicted that this rate would continue throughout...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Determine one positive and one negative coterminal angle for each angle given. 173
-
Some people believe that a full moon elicits unusual behavior in people. The table shows the number of arrests made in a small town during weeks of six full moons and six other randomly selected...
-
How might an accounting firm influence whether non-tax practitioners view a contentious issue with a client as having been handled ethically?
-
Which of the following procedures would help an auditor test for overstatements of accounts payable at the balance sheet date? a. Trace entries in the cash disbursements records to items in the...
-
Laminar flow in a triangular duct (Figure 3B.2) 2 one type of compact heat exchanger is shown in Figure 3B.2 (a). In order to analyze the performance of such an apparatus, it is necessary to...
-
Brian is the IT professional at an electronics company. On a Labor Day weekend where they were offering special sales to customers in selected states, there were a number of complaints that the site...
-
MBA 708 Essentials of Financial Statement Analysis Week 6 Case Study: Transaction and Financial Analysis Tallulah Company has been in business for several years and is publicly traded on a major U.S....
-
If a customer orders an XBox on January 15th, the customer pays for the XBox on January 20th and Amazon delivers the XBox on February 5th when should Amazon recognize the revenue? Why should they...
-
1. Name and explain at least three unspoken "rules" or norms regarding nonverbal communication in your culture, family, friend group, etc. 2. Share a picture or short video clip (keep it rated PG) of...
-
Consider an individual who immigrates to Canada and deposits $5,000 into the Canadian banking system. Suppose that all commercial banks have a target reserve ratio of 5 percent and that individuals...
-
In the accounting for Research and Development (R&D) Credits, what is the key criterion for recognizing these credits as assets?
-
Using the current year's CPP and El rates and annual maximums, manually calculate the CPP and El deductions required on the following scenarios. Help one another out, if needed. Think of this as a...
-
An investment of $10,000 has a geometric mean return of 0.1475 after 4 years. What is the value of the investment at the end of year four?
-
What do you feel is the main challenge for managers and boards of directors with respect to ingraining ethics into an organizations culture and decision making environment?
-
Carlton Stokes owns and operates a car-detailing business named SuperShine & Detailing. For $150, Carltons business will hand wash and wax customers cars, vacuum the interior, and thoroughly clean...
-
For each of the three regressions, compute the \(p\)-value of the test of the hypothesis that the coefficient on College is 0 against the 2-sided alternative that it is nonzero. AHE average hourly...
-
Using the regression results in column (1): a. Is the college-high school earnings difference estimated from this regression statistically significant at the 5\% level? Construct a \(95 \%\)...
-
Using the regression results in column (3): a. Do there appear to be important regional differences? Use an appropriate hypothesis test to explain your answer. b. Juanita is a 28-year-old female...
Study smarter with the SolutionInn App