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
-
Problem 16-1 20 points Babe Ruth Co is a small company that transports business packages between Denver and Miami. It operates a fleet of small vans that moves packages to and from a central...
-
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
-
In Exercise 44, you found that the expected cell counts failed to satisfy the conditions for inference. In Exercise 44 a) Find a sensible way to combine some cells that will make the expected counts...
-
In terms of justification and effect, 351 (transfers to a controlled corporation) and 1031 (like-kind exchanges) are much alike. Explain.
-
Production-volume variances arise with normal-absorption and standard-absorption costing, but not with actual costing. Explain.
-
The following audit procedures (labeled 1. through 8. below) are found in audit programs addressing the acquisition and payment cycle. For each audit procedure described: a. Identify the objective of...
-
Use the following to answer question 4 below. The managers of Rochester Manufacturing are discussing ways to allocate the costs of service departments, such as Quality Control and Maintenance, to the...
-
Emily Consultants Company has a fiscal year ending December 31. For each of the following independent situations, indicate the journal entry by selecting the appropriate account descriptions and...
-
A project has an initial outlay of $2,755. It has a single payoff at the end of year 10 of $7,297. What is the net present value (NPV) of the project if the company's cost of capital is 9.53 percent?...
-
Do you believe that the acceptance of gratuities by a police officer is a gateway practice that leads to more serious criminal activity? Should departments prohibit officers from accepting gifts? If...
-
1) How is the crime of genocide defined, and why is the definition of genocide narrow? 2) What crimes were prosecuted at Nuremberg? 3) What major treaties define and prohibit war crimes? 4) Is there...
-
Socony-Vacuum is credited with laying the foundations for the per se rule against price fixing rejecting attempts to defend price fixing schemes as an effort to stabilize prices. Do you agree with...
-
Point out the flow of drugs and the punishment that China has for drug smuggling. Discuss the international drug smuggling operation. Is the international drug trade too big of an operation to ever...
-
Compare the format of the United States federal court system to the court system of the State of Nebraska. Compare the structure described on the federal website to the structure described on the...
-
this wuestion is requiring an answer for the follwind comimns. I have attempted to answer but was wrong 3 times. im running out of chances to answer and need help. On January 1, Blossom Company...
-
Using the information presented in Problem 13.4B, prepare a partial statement of cash flows for the current year, showing the computation of net cash flows from operating activities using the...
-
Refer to Exhibits 4-4 and 4-5. Suppose manufacturing costs were the same, but there was an ending work-in-process inventory of $3 million. The cost of the completed goods would therefore be $37...
-
Ithalid Company began business on January 1, 2006, with assets of $150,000 cash and equity of $150,000 capital shares. In 2006 it manufactured some inventory at a cost of $60,000, including $12,000...
-
Blackstone Tools produced 12,000 electric drills during 2006, although expected production was only 10,500 drills. The companys fixed overhead rate is $7 per drill. Absorption-costing operating...
Study smarter with the SolutionInn App