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...
-
Can you express sympathy with someone's negative situation without apologizing for the circumstances? Explain your answer.
-
Javier Perez is a 40-year-old loan officer at a large regional bank; he has a 16-year-old son. He has decided to use his annual bonus as a down payment on a new car. One Saturday afternoon Javier...
-
SWIGART v. BRUNO CALIFORNIA COURT OF APPEALS 13 CAL. APP. 5TH 529 2017 According to the American Endurance Ride Conference, endurance riding is a highly competitive and demanding sport. It is...
-
Oxford Corporation began operations in 2012 and reported pretax financial income of $225,000 for the year. Oxfords tax depreciation exceeded its book depreciation by $40,000. Oxfords tax rate for...
-
By using your own words, describe Online Analytical Processing and what are the implementation techniques.?
-
A 0.800-kg glider on an air track is attached to the end of an ideal spring with force constant 450 N/m; it undergoes simple harmonic motion with an amplitude of 4.00 x 10 m. Part B Calculate the...
-
Automatic irrigation systems are widely used in agriculture. These systems are expensive to purchase, but they reduce the amount of labor needed to care for crops. How would the demand for automatic...
-
What are the three forms of strategic alliance that support business strategy?
-
What are complementors?
-
Consider the following costs of owning and operating a car. A 2,300,000 Toyota RAV4 financed over 48 months at 4 percent interest means a monthly payment of approximately 52,000. Insurance costs...
-
What is the difference between a stock of resources and capabilities and a flow of resources and capabilities?
-
Consider the following data for a cooking department for the month of January: Physical Units Work in process, beginning inventory* 11,000 Started during current period 74,000 To account for 85,000...
-
If a test has high reliability. O the test measures what the authors of the test claim it measures O people who take the same test twice get approximately the same scores both times O scores on the...
-
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...
-
Sumitomo Cable manufactures various types of aluminum and copper cables which it sells directly to retail outlets through its distribution channels. The manufacturing process for producing cables...
-
The Cooper Furniture Company of Potomac, Maryland, assembles two types of chairs (Recliners and Rockers). Separate assembly lines are used for each type of chair. Classify each cost item (AI) as...
-
The following data are for Marvin Department Store. The account balances (in thousands) are for 2017. 1. Compute (a) the cost of goods purchased and (b) the cost of goods sold. 2. Prepare the income...
Study smarter with the SolutionInn App