HW 2022.1.1. The Northeast Regional Division of Union Corp. has been requested to prepare a quarterly...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
HW 2022.1.1. The Northeast Regional Division of Union Corp. has been requested to prepare a quarterly budgeted income statement for 2022. The regional manager expects that sales in the first quarter of 2022 will increase by 10% over the same quarter of the preceding year and will then increase by 5% for each succeeding quarter in 2022. The corporate head office has requested that the regional manager maintain an inventory in dollars equal to 25% of the next quarter's sales. Quarterly purchases average 55% of quarterly sales. Budgeted ending inventory on December 31, 2021 is $176,000. Quarterly salaries are $20,000 plus 5% of sales. All salaries are classified as sales salaries. Other quarterly expenses are estimated to be as follows: Rent expense Depreciation on office equipment Utilities expense Miscellaneous expenses The income statement for the first quarter of 2021 was as follows: Income Statement For the Quarter Ended March 31, 2021 Sales..... Cost of goods sold. Gross profit...... Operating expenses Sales salaries. Rent expense. Depreciation Utilities Miscellaneous.. Total operating expenses. $24,000 $12,000 $3,600 2% of sales Net income....... $52,000 24,000 12,000 3,600 12,800 $720,000 396,000 324,000 104,400 $219.600 Instructions Prepare a budgeted quarterly income statement form for the first quarter of 2022. (Show computations.) HW 2022.1.2. Cruises, Inc. has budgeted sales revenues as follows: Credit sales Cash sales Total sales June June July August $135,000 90,000 $225.000 July $125,000 255,000 $380,000 Past experience indicates that 60% of the credit sales will be collected in the month of sale and the remaining 40% will be collected in the following month. Purchases of inventory are all on credit and 50% is paid in the month of purchase and 50% in the month following purchase. Budgeted inventory purchases are: $300,000 240,000 105,000 August $ 90,000 195,000 $285.000 Other cash disbursements budgeted: (a) selling and administrative expenses of $48,000 each month, (b) dividends of $103,000 will be paid in July, and (c) purchase of equipment in August for $30,000 cash. The company wishes to maintain a minimum cash balance of $50,000 at the end of each month. The company borrows money from the bank at 6% interest if necessary to maintain the minimum cash balance. Borrowed money is repaid in months when there is an excess cash balance. The beginning cash balance on July 1 was $50,000. Assume that borrowed money in this case is for one month. Instructions Prepare a cash budget for the months of July and August. Prepare separate schedules for expected collections from customers and expected payments for purchases of inventory. HW 2022.1.3. The Sunstate Bank has asked Dell Printing Co. for a budgeted balance sheet for the year ended December 31, 2022. The following information is available: 1. The cash budget shows an expected cash balance of $75,000 at December 31, 2022. 2. The 2022 sales budget shows total annual sales of $800,000. All sales are made on account and accounts receivable at December 31, 2022 are expected to be 10% of annual sales. 3. The merchandise purchases budget shows budgeted cost of goods sold for 2022 of $600,000 and ending merchandise inventory of $95,000. 20% of the ending inventory is expected to have not yet been paid at December 31, 2022. 4. The December 31, 2021 balance sheet includes the following balances: Equipment $294,000, Accumulated Depreciation $122,000, Common Stock $270,000, and Retained Earnings $48,000. 5. The budgeted income statement for 2022 includes the following: depreciation on equipment $15,000, federal income taxes $21,000, and net income $49,000. The income taxes will not be paid until 2022. 6. In 2016, management does not expect to purchase additional equipment or to declare any dividends. It does expect to pay all operating expenses, other than depreciation, in cash. Instructions Prepare an unclassified budgeted balance sheet at December 31, 2022. HW 2022.1.1. The Northeast Regional Division of Union Corp. has been requested to prepare a quarterly budgeted income statement for 2022. The regional manager expects that sales in the first quarter of 2022 will increase by 10% over the same quarter of the preceding year and will then increase by 5% for each succeeding quarter in 2022. The corporate head office has requested that the regional manager maintain an inventory in dollars equal to 25% of the next quarter's sales. Quarterly purchases average 55% of quarterly sales. Budgeted ending inventory on December 31, 2021 is $176,000. Quarterly salaries are $20,000 plus 5% of sales. All salaries are classified as sales salaries. Other quarterly expenses are estimated to be as follows: Rent expense Depreciation on office equipment Utilities expense Miscellaneous expenses The income statement for the first quarter of 2021 was as follows: Income Statement For the Quarter Ended March 31, 2021 Sales..... Cost of goods sold. Gross profit...... Operating expenses Sales salaries. Rent expense. Depreciation Utilities Miscellaneous.. Total operating expenses. $24,000 $12,000 $3,600 2% of sales Net income....... $52,000 24,000 12,000 3,600 12,800 $720,000 396,000 324,000 104,400 $219.600 Instructions Prepare a budgeted quarterly income statement form for the first quarter of 2022. (Show computations.) HW 2022.1.2. Cruises, Inc. has budgeted sales revenues as follows: Credit sales Cash sales Total sales June June July August $135,000 90,000 $225.000 July $125,000 255,000 $380,000 Past experience indicates that 60% of the credit sales will be collected in the month of sale and the remaining 40% will be collected in the following month. Purchases of inventory are all on credit and 50% is paid in the month of purchase and 50% in the month following purchase. Budgeted inventory purchases are: $300,000 240,000 105,000 August $ 90,000 195,000 $285.000 Other cash disbursements budgeted: (a) selling and administrative expenses of $48,000 each month, (b) dividends of $103,000 will be paid in July, and (c) purchase of equipment in August for $30,000 cash. The company wishes to maintain a minimum cash balance of $50,000 at the end of each month. The company borrows money from the bank at 6% interest if necessary to maintain the minimum cash balance. Borrowed money is repaid in months when there is an excess cash balance. The beginning cash balance on July 1 was $50,000. Assume that borrowed money in this case is for one month. Instructions Prepare a cash budget for the months of July and August. Prepare separate schedules for expected collections from customers and expected payments for purchases of inventory. HW 2022.1.3. The Sunstate Bank has asked Dell Printing Co. for a budgeted balance sheet for the year ended December 31, 2022. The following information is available: 1. The cash budget shows an expected cash balance of $75,000 at December 31, 2022. 2. The 2022 sales budget shows total annual sales of $800,000. All sales are made on account and accounts receivable at December 31, 2022 are expected to be 10% of annual sales. 3. The merchandise purchases budget shows budgeted cost of goods sold for 2022 of $600,000 and ending merchandise inventory of $95,000. 20% of the ending inventory is expected to have not yet been paid at December 31, 2022. 4. The December 31, 2021 balance sheet includes the following balances: Equipment $294,000, Accumulated Depreciation $122,000, Common Stock $270,000, and Retained Earnings $48,000. 5. The budgeted income statement for 2022 includes the following: depreciation on equipment $15,000, federal income taxes $21,000, and net income $49,000. The income taxes will not be paid until 2022. 6. In 2016, management does not expect to purchase additional equipment or to declare any dividends. It does expect to pay all operating expenses, other than depreciation, in cash. Instructions Prepare an unclassified budgeted balance sheet at December 31, 2022.
Expert Answer:
Answer rating: 100% (QA)
balance sheet at December 31 2022 based on the available information Heres the calculation Cash Begi... View the full answer
Related Book For
Managerial Accounting Creating Value in a Dynamic Business Environment
ISBN: 978-0078025662
10th edition
Authors: Ronald Hilton, David Platt
Posted Date:
Students also viewed these accounting questions
-
Instyle Interior Designs has been requested to prepare a bid to deco-rate 4 model homes for a new development. Winning the bid would be a big boost for sales representative Jim Doogan, who works...
-
Instyle Interior Designs has been requested to prepare a bid to decorate four model homes for a new development. Winning the bid would be a big boost for sales representative Jim Doogan, who works...
-
Ethics and pricing. Apex Art has been requested to prepare a bid on 500 pieces of framed artwork for a new hotel. Winning the bid would be a big boost for sales representative Jason Grant, who works...
-
Discuss the interface between Purchasing and Supply Management and Logistics Management specifically with respect to selection of a third party logistics provider, analysis of the total cost of...
-
How are the different functions of the sell-side versus the buy-side manifested through their fee structures?
-
Show how the imposition of a minimum wage on a monopsony can increase both wages and employment.
-
An independent auditor is engaged to audit the financial statements of a manufacturing company that, consistent with prior years, maintains a significant balance in trade accounts receivable. The...
-
The productions supervisor of the Machining department for Cramer Company agreed to the following monthly static budget for the up coming year: Cramer Company Machining Department Monthly Production...
-
Compare and contrast different page replacement policies, such as Least Recently Used (LRU), First-In-First-Out (FIFO), and Clock/Second Chance. How do these policies impact system performance in...
-
The Ploughman family owns and operates a 640-acre farm that has been in the family for several generations. The Ploughmans always have had to work hard to make a decent living from the farm and have...
-
Juan Company considers repairs and maintenance ( R&M ) to be a mixed cost. Over the past five months they've had the following R&M costs: Month Units Produced Total R&M cost February 4 0 0 $ 5 , 6 8...
-
During your high - altitude hot air balloon ride, you attempt to boil some water in an open container at the top of the stratosphere. If the atmosphere at that elevation has properties matching the U...
-
Air is confined in a piston and cylinder assembly, is in thermal with its environment under ambient conditions. The piston exerts a pressure on the gas through the pressure of the ambient, and an...
-
Solve the multiple chemical reaction equilibrium the following set of independent reactions: CH4 + H2O CO + 3H2 reaction 1 CO + H2O CO2 + H2 reaction 2 at 800 K using
-
Let A = 3 0 3 1 02-4 6 -1 2 2 7 6 -3-8 -9 Compute the determinant of the matrix A using any method that you want. det(A) = Check
-
What role does technology, including social media and digital surveillance, play in redefining deviance, and how does this new landscape challenge traditional conceptions of privacy and civil...
-
Kevin started working at a government organisation on 1 February 1987. He retired on 31 March 2018 and the government pension fund he belonged paid him a lump sum of R3 000 000 at the date of...
-
Tiger, Inc. signed a lease for equipment on July 1, 2007.The lease is for 10 years (the useful life of the asset).The first of 10 equal annual payments of $500,000 was made on July 1, 2007.The...
-
List five activities performed by the employees of an airline on the ground. Required: For each of these activities, suggest a performance measure that could be used in activity-based management.
-
Chenango Can Company manufactures metal cans used in the food-processing industry. A case of cans sells for $25. The variable costs of production for one case of cans are as follows: Direct...
-
Armstrong Corporation manufactures bicycle parts. The company currently has a $19,500 inventory of parts that have become obsolete due to changes in design specifications. The parts could be sold for...
-
Three rival professors teaching English 1 all claim the honor of having the best students. To settle the issue, eight students are randomly drawn from each class and given the same exam. The exams...
-
Fill in the Blank. The Laplace transform method converts a differential equation into a(n)__________equation.
-
A roller cam is used to impart a periodic motion to the base of the spring-mass system shown in Fig. 4.41. If the coefficient of friction between the mass and the surface is \(\mu\), find the...
Study smarter with the SolutionInn App