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,...
-
In Problem 41, the manager of the Uptown Bar and Grill has negotiated with the beer distributor for the lead time to receive orders to be a constant 3 days. What effect does this have on the reorder...
-
Yassir Ismail is planning to install a new machine for his metal fabrication business in Dubai. The machine will cost AED240,000 (United Arab Emirates dirham). He estimates that the new machine will...
-
What are the main components of capital budgeting? What are the three main types of cash flows?
-
Retail Inventory Method Presented below is information related to Waveland Inc. Assuming that Waveland Inc. uses the conventional retail inventory method; compute the cost of its ending inventory at...
-
Explain and illustrate the four sources of outstanding cultures. Evaluate the health of an organization's culture.
-
Calculate the following four reliability coefficients using the Pearson product-moment correlation formula, correlate the scores to determine the reliability coefficient (xx). Show your work. 3....
-
When Daniel Grossman founded Wild Planet in 1993, his goal was much larger than to simply make toys. The the idea for the company was really twofold. One was to create a social purpose organization....
-
A group of seven galaxies each of a total mass 1 0 1 2 M form a stable cluster in a sphere of constant radius 1 . 5 Mpc . At what redshift did this group have the same mean density as the surrounding...
-
A volume of space has a net flux of (2.0x10^0) N.m2/C OUT of the volume. Calculate the charge inside the volume, in Coulombs to 2 sf.
-
Use the Following Information to Answer the Questions Below. Our Business had the Following Costs and Balances For the Year Ended December 31st, Begin Raw Materials=$22,000 Raw Materials...
-
3. John walks 50 meters north, then realizes he walked too far. He turns around and walks 25 meters south. The entire walk takes him 13 seconds. What is his speed and what was John's velocity in...
-
Presented below are the components in determining cost of goods sold. Determine the missing amounts. Beginning Inventory $75,000 Purchases $95,000 Cost of Goods Available for Sale $ $45,000 (e) +A...
-
A firm has total debt of $6,000,000 and stockholder's equity is $4,000,000. The firm wants to calculate equity-to- total asset ratio in order to make decision about further raise of capital. What is...
-
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...
-
Clausius-Clayperon equation is applicable to (a) Solid-vapour (b) Solid-liquid (c) Liquid-vapour (d) All of these.
-
The reaction \(A(\mathrm{l}) ightarrow R(\mathrm{~g})\) is allowed to reach equilibrium condition in an autoclave. At equilibrium there are two phases - one a pure liquid phase of \(A\) and the other...
-
The equilibrium constant for the reaction \(\mathrm{N}_{2}(\mathrm{~g})+3 \mathrm{H}_{2}(\mathrm{~g}) ightarrow 2 \mathrm{NH}_{3}\) is 0.1084 . Under the same conditions, the equilibrium constant for...
Study smarter with the SolutionInn App