Endless Mountain Company Balance Sheet December 31, 2021 Assets Current assets: Cash Accounts receivable (net) Raw...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66527d48ac7a2_05666527d484c427.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66527d497c70d_05666527d48ee66f.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66527d4a1a192_05766527d49aeb05.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66527d4acaed6_05866527d4a4d425.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66527d4b6fc23_05966527d4b0ead4.jpg)
Transcribed Image Text:
Endless Mountain Company Balance Sheet December 31, 2021 Assets Current assets: Cash Accounts receivable (net) Raw materials inventory (4,500 yards) Finished goods inventory (1,500 units) Total current assets Plant and equipment: Buildings and equipment Accumulated depreciation Plant and equipment, net Total assets Liabilities and Stockholders' Equity Current liabilities: Accounts payable Stockholders' equity: Common stock Retained earnings. Total stockholders' equity Total liabilities and stockholders' equity $ 46,200 260,000 11,250 32,250 900,000 (292,000) $ 349,700 608,000 $ 957,700 $ 158,000 $ 419,800 379,900 799,700 $ 957,700 The company's chief financial officer (CFO), in consultation with various managers across the organization has developed the following set of assumptions to help create the 2022 budget: 1. The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units, and 25,000 units for quarters 1-4, respectively. Notice that the company experiences peak sales in the second and fourth quarters. The budgeted selling price for the year is $32 per unit. The budgeted unit sales for the first quarter of 2023 is 13,000 units. 2. All sales are on credit. Uncollectible accounts are negligible and can be ignored. Seventy-five percent of all credit sales are collected in the quarter of the sale and 25% are collected in the subsequent quarter. 3. Each quarter's ending finished goods inventory should equal 15% of the next quarter's unit sales. 4. Each unit of finished goods requires 3.5 yards of raw material that costs $3.00 per yard. Each quarter's ending raw materials inventory should equal 10% of the next quarter's production needs. The estimated ending raw materials inventory on December 31, 2022 is 5,000 yards. 5. Seventy percent of each quarter's purchases are paid for in the quarter of purchase. The remaining 30% of each quarter's purchases are paid in the following quarter. 6. Direct laborers are paid $18 an hour and each unit of finished goods requires 0.25 direct labor-hours to complete. All direct labor costs are paid in the quarter incurred. 7. The budgeted variable manufacturing overhead per direct labor-hour is $3.00. The quarterly fixed manufacturing overhead is $150,000 including $20,000 of depreciation on equipment. The number of direct labor-hours is used as the allocation base for the budgeted plantwide overhead rate. All overhead costs (excluding depreciation) are paid in the quarter incurred. 8. The budgeted variable selling and administrative expense is $1.25 per unit sold. The fixed selling and administrative expenses per quarter include advertising ($25,000), executive salaries ($64,000), Insurance ($12,000), property tax ($8,000), and depreciation expense ($8,000). All selling and administrative expenses (excluding depreciation) are paid in the quarter incurred. 9. The company plans to maintain a minimum cash balance at the end of each quarter of $30,000. Assume that any borrowings take place on the first day of the quarter. To the extent possible, the company will repay principal and Interest on any borrowings on the last day of the fourth quarter. The company's lender imposes a simple interest rate of 3% per quarter on any borrowings. 10. Dividends of $15,000 will be declared and paid in each quarter. 11. The company uses a last-in, first-out (LIFO) inventory flow assumption. This means that the most recently rate of 3% per quarter on any borrowings. 10. Dividends of $15,000 will be declared and paid in each quarter. 11. The company uses a last-in, first-out (LIFO) inventory flow assumption. This means that the most recently purchased raw materials are the "first-out" to production and the most recently completed finished goods are the "first-out" to customers. Required: 1. Calculate the following budgeted figures for 2022: a. The total fixed cost. b. The variable cost per unit sold. c. The contribution margin per unit sold. d. The break-even point in unit sales and dollar sales. e. The margin of safety. f. The degree of operating leverage 2. Prepare a budgeted variable costing income statement for 2022. Stop your computations at net operating income. Required 1 Required 2 Calculate the following budgeted figures for 2022: a. The total fixed cost. b. The variable cost per unit sold. c. The contribution margin per unit sold. d. The break-even point in unit sales and dollar sales. e. The margin of safety. f. The degree of operating leverage. a. Total fixed cost per year b. Total variable cost per unit sold c. Contribution margin per unit sold d. Unit sales to break even d. Sales dollars to breakeven e. Margin of safety f. Degree of operating leverage Prepare a budgeted variable costing income statement for 2022. Stop your computations at net operating income. Budgeted Variable Costing Income Statement Sales Variable expenses: Variable cost of goods sold Variable selling and administrative Fixed expenses: Fixed manufacturing overhead Fixed selling and administrative Net operating income 0 0 0 $ 0 Endless Mountain Company Balance Sheet December 31, 2021 Assets Current assets: Cash Accounts receivable (net) Raw materials inventory (4,500 yards) Finished goods inventory (1,500 units) Total current assets Plant and equipment: Buildings and equipment Accumulated depreciation Plant and equipment, net Total assets Liabilities and Stockholders' Equity Current liabilities: Accounts payable Stockholders' equity: Common stock Retained earnings. Total stockholders' equity Total liabilities and stockholders' equity $ 46,200 260,000 11,250 32,250 900,000 (292,000) $ 349,700 608,000 $ 957,700 $ 158,000 $ 419,800 379,900 799,700 $ 957,700 The company's chief financial officer (CFO), in consultation with various managers across the organization has developed the following set of assumptions to help create the 2022 budget: 1. The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units, and 25,000 units for quarters 1-4, respectively. Notice that the company experiences peak sales in the second and fourth quarters. The budgeted selling price for the year is $32 per unit. The budgeted unit sales for the first quarter of 2023 is 13,000 units. 2. All sales are on credit. Uncollectible accounts are negligible and can be ignored. Seventy-five percent of all credit sales are collected in the quarter of the sale and 25% are collected in the subsequent quarter. 3. Each quarter's ending finished goods inventory should equal 15% of the next quarter's unit sales. 4. Each unit of finished goods requires 3.5 yards of raw material that costs $3.00 per yard. Each quarter's ending raw materials inventory should equal 10% of the next quarter's production needs. The estimated ending raw materials inventory on December 31, 2022 is 5,000 yards. 5. Seventy percent of each quarter's purchases are paid for in the quarter of purchase. The remaining 30% of each quarter's purchases are paid in the following quarter. 6. Direct laborers are paid $18 an hour and each unit of finished goods requires 0.25 direct labor-hours to complete. All direct labor costs are paid in the quarter incurred. 7. The budgeted variable manufacturing overhead per direct labor-hour is $3.00. The quarterly fixed manufacturing overhead is $150,000 including $20,000 of depreciation on equipment. The number of direct labor-hours is used as the allocation base for the budgeted plantwide overhead rate. All overhead costs (excluding depreciation) are paid in the quarter incurred. 8. The budgeted variable selling and administrative expense is $1.25 per unit sold. The fixed selling and administrative expenses per quarter include advertising ($25,000), executive salaries ($64,000), Insurance ($12,000), property tax ($8,000), and depreciation expense ($8,000). All selling and administrative expenses (excluding depreciation) are paid in the quarter incurred. 9. The company plans to maintain a minimum cash balance at the end of each quarter of $30,000. Assume that any borrowings take place on the first day of the quarter. To the extent possible, the company will repay principal and Interest on any borrowings on the last day of the fourth quarter. The company's lender imposes a simple interest rate of 3% per quarter on any borrowings. 10. Dividends of $15,000 will be declared and paid in each quarter. 11. The company uses a last-in, first-out (LIFO) inventory flow assumption. This means that the most recently rate of 3% per quarter on any borrowings. 10. Dividends of $15,000 will be declared and paid in each quarter. 11. The company uses a last-in, first-out (LIFO) inventory flow assumption. This means that the most recently purchased raw materials are the "first-out" to production and the most recently completed finished goods are the "first-out" to customers. Required: 1. Calculate the following budgeted figures for 2022: a. The total fixed cost. b. The variable cost per unit sold. c. The contribution margin per unit sold. d. The break-even point in unit sales and dollar sales. e. The margin of safety. f. The degree of operating leverage 2. Prepare a budgeted variable costing income statement for 2022. Stop your computations at net operating income. Required 1 Required 2 Calculate the following budgeted figures for 2022: a. The total fixed cost. b. The variable cost per unit sold. c. The contribution margin per unit sold. d. The break-even point in unit sales and dollar sales. e. The margin of safety. f. The degree of operating leverage. a. Total fixed cost per year b. Total variable cost per unit sold c. Contribution margin per unit sold d. Unit sales to break even d. Sales dollars to breakeven e. Margin of safety f. Degree of operating leverage Prepare a budgeted variable costing income statement for 2022. Stop your computations at net operating income. Budgeted Variable Costing Income Statement Sales Variable expenses: Variable cost of goods sold Variable selling and administrative Fixed expenses: Fixed manufacturing overhead Fixed selling and administrative Net operating income 0 0 0 $ 0
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
What is a special-order decision? Why can managers ignore fixed overhead costs when making special-order decisions?
-
After several seasons of World Team tennis competition, Anne Peckham had saved enough money to start her own tennis school, to be known as Rancho Tennis College. During June, while organizing the...
-
The following data were selected from the records of May Company for the year ended December 31, 2005. In the following order, except for cash sales, the company sold merchandise and made collections...
-
Rocky Mountain Sounds Corp., an electric guitar retailer, was organized by Cathy Dewitt, Melody Leimbach, and Mario Torres. The charter authorized 250,000 shares of common stock with a par of $40....
-
Transcribed image text: Assume that the City of Coyote has produced its financial statements for December 31, 2020, and the year then ended. The city's general fund was only used to monitor education...
-
TourneSol Canada, Ltd. is a producer of high quality sunflower oil. The company buys raw sunflower seeds directly from large agricultural companies, and refines the seeds into sunflower oil that it...
-
SECTION 7 KEEPING ENTIRE STRUCTURES IN EQUILIBRIUM ASSIGNMENT #2 1. Find the reactions at A and C. A 2. Find the reactions at A and C. 60.0 kN B 3.00 9.00 4.00 6.00 5.00 kN 3.00 B 1.00 2.00 10.0 kN...
-
The year-end financial statements of Python Tax Services are provided below. Service revenue Expenses: Salaries Utilities Insurance Supplies Net income PYTHORT TAX SERVICES Income Statement $ 68,500...
-
a. Calculate the volume of the solid of revolution created by rotating the curve y=2+4 exp(-5 x) about the x-axis, for x between 2 and 4. Volume: b. The equation of a circle of radius r, centered at...
-
The simply supported timber beam of Figure 1 is made-up by gluing together three 300 mm by 150 mm planks as shown. The beam has to carry a uniformly distributed vertically downward load of 8 kN/m for...
-
Simon Company's year-end balance sheets follow. At December 31 Assets Cash Accounts receivable, net Merchandise inventory Prepaid expenses Plant assets, net Total assets Liabilities and Equity...
-
The world population in 2010 was about 6.852 billion people. At that time, the population was increasing by 1.11% per year. Assume that this percentage growth rate remains constant through 2025....
-
Which external factors would affect Google employee compensation? (LO 3)
-
Research: Using online sources like the Bureau of Labor Statistics, Indeed, PayScale, Glassdoor, or others, research wages for skilled manufacturing positions in your area. Compare them to another...
-
Discuss how compensation laws apply to federal contractors like Google. (LO 2)
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App