The Sunstate Bank has asked Cheyenne Co. for a budgeted balance sheet for the year ended...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The Sunstate Bank has asked Cheyenne 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 $76,000 at December 31, 2022. 2. The 2022 sales budget shows total annual sales of $880,000. All sales are made on account and accounts receivable at December 31, 2022 are expected to be 10% of annual sales. 3. 4. The merchandise purchases budget shows budgeted cost of goods sold for 2022 of $580,000 and ending merchandise inventory of $98,000. 20% of the ending inventory is expected to have not yet been paid at December 31, 2022. The December 31, 2021 balance sheet includes the following balances: Equipment $294,000, Accumulated Depreciation $120,000, Common Stock $280,000, and Retained Earnings $49,000. The budgeted income statement for 2022 includes the following: depreciation on equipment $14,000, federal income taxes $30,000, and net income $43,400. The income taxes will not be paid until 2022. 6. In 2022, 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. 5. Prepare an unclassified budgeted balance sheet at December 31, 2022. (List Assets in order of liquidity.) CHEYENNECO. Budgeted Balance Sheet For the Year Ended December 31, 2022 Assets SA SA Liabilities and Stockholders' Equity $ SA The Sunstate Bank has asked Cheyenne 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 $76,000 at December 31, 2022. 2. The 2022 sales budget shows total annual sales of $880,000. All sales are made on account and accounts receivable at December 31, 2022 are expected to be 10% of annual sales. 3. 4. The merchandise purchases budget shows budgeted cost of goods sold for 2022 of $580,000 and ending merchandise inventory of $98,000. 20% of the ending inventory is expected to have not yet been paid at December 31, 2022. The December 31, 2021 balance sheet includes the following balances: Equipment $294,000, Accumulated Depreciation $120,000, Common Stock $280,000, and Retained Earnings $49,000. The budgeted income statement for 2022 includes the following: depreciation on equipment $14,000, federal income taxes $30,000, and net income $43,400. The income taxes will not be paid until 2022. 6. In 2022, 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. 5. Prepare an unclassified budgeted balance sheet at December 31, 2022. (List Assets in order of liquidity.) CHEYENNECO. Budgeted Balance Sheet For the Year Ended December 31, 2022 Assets SA SA Liabilities and Stockholders' Equity $ SA
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Part b: For the following capital structure of a firm and before-tax costs of different sources of finance, compute the weighted average cost of funds (WACC). Financing Amount (Rs.) Proportion (in %)...
-
Consider two countries Pakistan and USA trading with each other, with Pakistan exporting garments to USA and USA exporting aircrafts to Pakistan. Use the Standard Trade Model to illustrate the gains...
-
Hank has asked HQ Company for a budgeted balance sheet ended December 31, 2020. The cash budget shows an expected cash balance of $18,750 at December 31, 2020 The 2020 sales budget shows total annual...
-
The LEGO company is a perfect example of planning. They carefully crafted the name from two phrases into one word. Besides the name, they also planned how they would make the bricks fit into one...
-
What types of bank liabilities generate the highest servicing costs? What types generate the highest acquisition costs?
-
Javier and Anita Sanchez purchased a home on January 1, 2016 for, $500,000 by paying $200,000 down and borrowing the remaining $300,000 with a 7 percent loan secured by the home. The loan requires...
-
Chalmers Incorporated long ago did away with selective hedging by its treasury staff. If the date of the transaction is known with certainty, all foreign-currencydenominated cash flows must adhere to...
-
A researcher interviews 50 employees of a large manufacturer and collects data on each workers hourly wage (Wage), years of higher education (EDUC), experience (EXPER), and age (AGE). The entire data...
-
The transactions of Spade Company appear below. a. Kacy Spade, owner, invested $10,000 cash in the company in exchange for common stock. b. The company purchased office supplies for $290 cash. c. The...
-
A computer user has downloaded 15 songs using an online file-sharing program and wants to create a CD-R with 8 songs to use in his portable CD player. If the order that the songs are placed on the...
-
2: Compute the overall break-even point for the company in sales dollars. 3: Verify the overall break-even point for the company by constructing a contribution format income statement showing the...
-
What Is Leadership A thorough understanding of the Seminar Reading as presented by the authors. The broader scope of the responsibilities of CEO's, the number one manager in the corporation. What...
-
Date stock price IVOL_MID 20/04/2023 29.1 19/04/2023 28.61 107.662 18/04/2023 28.76 17/04/2023 28.67 14/04/2023 28.46 13/04/2023 28.13 12/04/2023 28.11 48.985 11/04/2023 28.25 6/04/2023 27.88...
-
Consider the chemical reaction: aPbNe+bCrMnOscCrO3 +dMnO + ePbO4 + NO (a) Write out a system of equations that can be used to balance the reaction. (b) Find the general solution to the system from...
-
You are the new Rooms / F&B Division Director ( chose 1 ) of a prestigious XX star luxury hotel in Barcelona named " La Pasin ". You have been hired a week ago to fill the position and within your...
-
Carbondale Casting produces cast bronze valves on a 15-person assembly line. On a recent day, 180 valves were produced during a 4-hour shift. a) Labor productivity of the line = valves/labor hour...
-
On August 31, 2012, the balances of the accounts appearing in the ledger of Wood Interiors Company, a furniture wholesaler, are as follows:Prepare the August 31, 2012, closing entries for Wood...
-
Journalize the following transactions for Harlem Manufacturing. (a) Incurred direct labor costs of \($24,000\) for 3,000 hours. The standard labor cost was \($24,300\). (b) Assigned 3.000 direct...
-
Napier Company's standard labor cost of producing one unit of Product DD is 3.9 hours at the rate of \($12.00\) per hour. During August, 40,800 hours of labor are incurred at a cost of \($12.10\) per...
-
The follovving direct materials and direct labor data pertain to the operations of Juan Manufacturing Company for the month of August Instructions (a) Compute the total, price, and quantity variances...
Artificial Intelligence Robots And The Future Of Humanity 1st Edition - ISBN: 1578597420 - Free Book
Study smarter with the SolutionInn App