Swifty Industries' balance sheet at December 31, 2021, is presented below. SWIFTY INDUSTRIES Balance Sheet December...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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 goods inventory (1,620 units) 25,920 Total current assets 113,400 Property, Plant, and Equipment Equipment $43,200 Less: Accumulated depreciation 10,800 32,400 Total assets $145,800 Liabilities and Stockholders' Equity Liabilities Notes payable $27,000 Accounts payable 48,600 Total liabilities 75,600 Stockholders' Equity Common stock $43,200 Retained earnings 27,000 Total stockholders' equity 70,200 Total liabilities and $145,800 stockholders' equity Budgeted data for the year 2022 include the following. 2022 Quarter 4 Total Sales budget (9,200 units at $32) $88,320 $294,400 Direct materials used 18,360 67,500 Direct labor 13,500 54,972 Manufacturing overhead applied 10,800 52,488 Selling and administrative expenses 19,440 81,000 To meet sales requirements and to have 2,700 units of finished goods on hand at December 31, 2022, the production budget shows 9,720 required units of output. The total unit cost of production is expected to be $18. Swifty uses the first-in, first-out (FIFO) inventory costing method. Interest expense is expected to be $3,780 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 $8,640 cash dividend. The company's cash budget shows an expected cash balance of $26,560 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 $9,720. $4,460 of depreciation expense on equipment is included in the budget data and split equally between manufacturing overhead and selling and administrative expenses. Swifty expects to pay $8,640 on the outstanding notes payable balance plus all interest due and payable to December 31 (included in interest expense $3,780, above). Accounts payable at December 31, 2022, includes amounts due suppliers (see above) plus other accounts payable relating to manufacturing overhead of $7,776. Unpaid income taxes at December 31 will be $5,400. Prepare a budgeted statement of cost of goods sold. SWIFTY INDUSTRIES Budgeted Cost of Goods Sold For the Year Ending December 31, 2022 Finished Goods Inventory, 1/1/22 25920 Cost of Goods Manufactured Direct Materials Used 67500 Direct Labor 54972 Manufacturing Overhead Applied 52488 174960 Cost of Goods Available For Sale 200880 Finished Goods Inventory, 12/31/22 48600 i Cost of Goods Sold $ 152280 %24 Prepare a budgeted multiple-step income statement for 2022. SWIFTY INDUSTRIES Budgeted Income Statement For the Year Ending December 31, 2022 Sales Revenue $ 294,400 Cost of Goods Sold 152,280 i Gross Profit 142,120 Selling and Administrative Expenses 81,000 Income from Operations 61,120 Interest Expense 3,780 i Income before Income Taxes 57,340 Income Tax Expense 11,468 i Net Income / (Loss) $ 45,872 Prepare a retained earnings statement for 2022. (List items that increase retained earnings first.) SWIFTY INDUSTRIES Budgeted Retained Earnings Statement For the Year Ending December 31, 2022 Retained Earnings, 1/1/22 $ 27,000 Add Net Income/ (Loss) 45,872 72,872 Less Dividends 8,640 i Retained Earnings, 12/31/22 $ 64,232 Prepare a budgeted classified balance sheet at December 31, 2022. (List Current Assets in order of liquidity.) SWIFTY INDUSTRIES Budgeted Balance Sheet Assets 2$ 2$ 2$ > > > > > > > Liabilities and Stockholders' Equity $ %24 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 goods inventory (1,620 units) 25,920 Total current assets 113,400 Property, Plant, and Equipment Equipment $43,200 Less: Accumulated depreciation 10,800 32,400 Total assets $145,800 Liabilities and Stockholders' Equity Liabilities Notes payable $27,000 Accounts payable 48,600 Total liabilities 75,600 Stockholders' Equity Common stock $43,200 Retained earnings 27,000 Total stockholders' equity 70,200 Total liabilities and $145,800 stockholders' equity Budgeted data for the year 2022 include the following. 2022 Quarter 4 Total Sales budget (9,200 units at $32) $88,320 $294,400 Direct materials used 18,360 67,500 Direct labor 13,500 54,972 Manufacturing overhead applied 10,800 52,488 Selling and administrative expenses 19,440 81,000 To meet sales requirements and to have 2,700 units of finished goods on hand at December 31, 2022, the production budget shows 9,720 required units of output. The total unit cost of production is expected to be $18. Swifty uses the first-in, first-out (FIFO) inventory costing method. Interest expense is expected to be $3,780 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 $8,640 cash dividend. The company's cash budget shows an expected cash balance of $26,560 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 $9,720. $4,460 of depreciation expense on equipment is included in the budget data and split equally between manufacturing overhead and selling and administrative expenses. Swifty expects to pay $8,640 on the outstanding notes payable balance plus all interest due and payable to December 31 (included in interest expense $3,780, above). Accounts payable at December 31, 2022, includes amounts due suppliers (see above) plus other accounts payable relating to manufacturing overhead of $7,776. Unpaid income taxes at December 31 will be $5,400. Prepare a budgeted statement of cost of goods sold. SWIFTY INDUSTRIES Budgeted Cost of Goods Sold For the Year Ending December 31, 2022 Finished Goods Inventory, 1/1/22 25920 Cost of Goods Manufactured Direct Materials Used 67500 Direct Labor 54972 Manufacturing Overhead Applied 52488 174960 Cost of Goods Available For Sale 200880 Finished Goods Inventory, 12/31/22 48600 i Cost of Goods Sold $ 152280 %24 Prepare a budgeted multiple-step income statement for 2022. SWIFTY INDUSTRIES Budgeted Income Statement For the Year Ending December 31, 2022 Sales Revenue $ 294,400 Cost of Goods Sold 152,280 i Gross Profit 142,120 Selling and Administrative Expenses 81,000 Income from Operations 61,120 Interest Expense 3,780 i Income before Income Taxes 57,340 Income Tax Expense 11,468 i Net Income / (Loss) $ 45,872 Prepare a retained earnings statement for 2022. (List items that increase retained earnings first.) SWIFTY INDUSTRIES Budgeted Retained Earnings Statement For the Year Ending December 31, 2022 Retained Earnings, 1/1/22 $ 27,000 Add Net Income/ (Loss) 45,872 72,872 Less Dividends 8,640 i Retained Earnings, 12/31/22 $ 64,232 Prepare a budgeted classified balance sheet at December 31, 2022. (List Current Assets in order of liquidity.) SWIFTY INDUSTRIES Budgeted Balance Sheet Assets 2$ 2$ 2$ > > > > > > > Liabilities and Stockholders' Equity $ %24
Expert Answer:
Answer rating: 100% (QA)
1 SWIFTY INDUSTRIES Budgeted cost of goods sold For the year ended December 31 2022 Amount Finished ... 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
-
The following is Mann Corp.s comparative balance sheet at December 31, 2011, and 2010, with a column showing the increase (decrease) from 2010 to 2011: Additional information: 1. On December 31,...
-
An object moving with uniform acceleration has a velocity of 13.0 cm/s in the positive x direction when its x coordinate is 3.30 cm. If its x coordinate 1.95 s later is -5.00 cm, what is its...
-
The following cost data for the year just ended pertain to Heartstrings, Inc., a greeting card manufacturer: Service department costs * ............... $ 50,000 Direct labor: wages .....................
-
In Problems 25 54, solve each system. Use any method you wish. 2xxy + y = 8 xy = 4
-
The law of demand does not apply to professional base-ball players. Since each team already has the maximum number of players allowed on its squad, a reduction in the wage rate that must be paid for...
-
You are an audit manager in SOGS & Co, an audit firm which operates as part of an international network of firms. This morning you received a note from a partner regarding a potential new audit...
-
Why do some experts warn that carbon emission reductions of 45% are necessary by 2030?
-
Use the data provided in P 2, but assume that the company uses the perpetual inventory system. Required 1. Determine the cost of ending inventory and cost of goods sold for April and May using the...
-
What tools and techniques are used for debugging kernel-level issues and analyzing system crashes? Discuss the use of kernel debuggers, crash dumps, and log analysis in diagnosing kernel-related...
-
The following table gives data on new passenger cars sold in the United States as a function of several variables. a. Develop a suitable linear or loglinear model to estimate a demand function for...
-
On January 1, 2014, New Country issued $200,000 of ten-year 8% bonds at 98. These bonds were callable at 102 at any time after three years. Straight-line amortization was used. On January 1, 2018, a...
-
Water at \(10^{\circ} \mathrm{C}\) is in crossflow over the tubes of a shell-and-tube heat exchanger. The mass flow rate is \(1 \mathrm{~kg} / \mathrm{s}\left(6 \mathrm{~m} / \mathrm{s} ight.\)...
-
Natural convection and radiation are often linked because they can be of the same order of magnitude at temperatures around room temperature. In air, for example, assuming graybodies of emissivity...
-
Explain why the net heat exchange between two blackbodies at temperatures \(T_{1}\) and \(T_{2}\), \(q_{12}(B B)\), is greater than the net heat exchange between two graybodies, \(q_{12}(G B)\), at...
-
While performing a certain task under simulated weightlessness, the pulse rate of 32 astronaut trainees increased on the average by 26.4 beats per minute with a standard deviation of 4.28 beats per...
-
Suppose that at a price of \($6\) per unit, quantity demanded is 12 units. Calculate the quantity demanded when the marginal revenue is \($6\) per unit.
-
purpose of this group/individual project is to demonstrate that you can transfer the skills you have learned this semester to a real life scenario. You will fully functional network for a company of...
-
For the given transfer function: Vo(s) / Vi(s) = (s^2C^2R^2 + 1) / (s^2C^2R^2 + 4sCR + 1) Assumiing that 1/(CR) = 120 PI so write the matlab code to find the magnitude plot
-
Lott Company uses a job order cost system and applies overhead to production on the basis of direct labor costs. On January 1, 2020, Job 50 was the only job in process. The costs incurred prior to...
-
The following items were taken from the financial statements of D. Gygi Company. (All amounts are in thousands.) Instructions Prepare a classified balance sheet in good form as of December 31, 2020....
-
Assume the same information as BE9.15, except that the fair value of the old delivery equipment is $33,000. Prepare the entry to record the exchange. Data from BE9.15 Olathe Company exchanges old...
-
How do you determine the number of degrees of freedom of a lumped-mass system?
-
Why are the mass, damping, and stiffness matrices symmetrical?
-
Define these terms: mass coupling, velocity coupling, elastic coupling.
Study smarter with the SolutionInn App