Prepare a budgeted balance sheet as of the end

Assignment Help Managerial Accounting
Reference no: EM13952167

The results of operations for the Preston Manufacturing Company for the fourth quarter of 2011 were as follows:

1274_259-B-M-A-B-P-C (1166).png

Preston Manufacturing uses the variable costing method. Thus, only variable production costs are included in inventory and cost of goods sold. Fixed production costs are charged to expense in the period incurred.

The companys balance sheet as of the end of the fourth quarter of 2011 was as follows: 

Assets:
Cash ..................$ 165,000
Accounts receivable ............$ 220,000
Inventory ................$ 385,000
Total current assets ............$ 770,000
Property, plant, and equipment ........$ 440,000
Less accumulated depreciation ........ $ 110,000
Total assets .............. $1,100,000
Liabilities and owners equity:
Accounts payable .............$ 66,000
Common stock ..............$ 550,000
Retained earnings ............$ 484,000
Total liabilities and owners equity ..... $1,100,000

Additional information:

1. Sales and variable costs of sales are expected to increase by 10 percent in the next quarter.
2. All sales are on credit with 60 percent collected in the quarter ofsale and 40 percent collected in the following quarter.
3. Variable cost of sales consists of 40 percent materials, 40 percent direct labor, and 20 percent variable overhead. Materials are purchased on credit. Fifty percent are paid for in the quarter of purchase, and the remaining amount is paid for in the quarter after purchase. The inventory balance is not expected to change. Also, direct labor and variable overhead costs are paid in the quarter the expenses are incurred.
4. Fixed production costs other than $9,000 of depreciation expense are expected to increase by 2 percent. Fixed production costs requiring payment are paid in the quarter they are incurred.
5. Fixed selling and administrative costs other than $8,000 of depreciation expense are expected to increase by 2 percent. Fixed selling and administrative costs requiring payment are paid in the quarter they are incurred.
6. The tax rate is expected to be 40 percent. All taxes are paid in the quarter they are incurred.
7. No purchases of property, plant, or equipment are expected in the first quarter of 2012.

Required:

a. Prepare a budgeted income statement for the first quarter of 2012.
b. Prepare a cash budget for the first quarter of 2012.
c. Prepare a budgeted balance sheet as of the end of the first quarter of 2012.  

Reference no: EM13952167

Questions Cloud

In an article from beckman states : In an article from Beckman (2001) states,"Improved student learning requires teachers, schools, and districts to give up unproductive traditions and beliefs, replacing them with validated practices and a full understanding of the intent of the law..
Compute the discounted payback period for a project : Compute the discounted payback period for a project with the following cash flows, if the company's discount rate is 12%.
Incremental after-tax cash flows from operations : Artie's Soccer Ball Company is considering a project with the following cash flows: Initial outlay = $750,000 Incremental after-tax cash flows from operations Years 1-4 = $250,000 per year Compute the NPV of this project if the company's discount rat..
A project has an initial outlay : A project has an initial outlay of $4,000. It has a single payoff at the end of Year 4 of $6,996.46. What is the IRR for the project (round to the nearest percent)?
Prepare a budgeted balance sheet as of the end : Prepare a budgeted balance sheet as of the end of the first quarter of 2012.
Project requires an initial investment : Project H requires an initial investment of $100,000 and the produces annual cash flows of $45,000 per year for each of the next 3 years. Project T also requires an initial investment of $100,000 and produces cash flows of $30,000 in year 1, $40,000 ..
Mlk speech make use of intertextuality : What is intertextuality? How does MLK's speech make use of intertextuality? Identify the texts that King either refers to or repeats language from. Be complete. Don't omit any examples. (You only need the handouts what I post it.
Draw out a generic reversible carnot cycle graph of pressure : Draw out a generic reversible Carnot cycle graph of pressure vs volume for an ideal gas. i. Label the cycle vertices A-D with temperature, pressure and entropy (e.g., TA, PA, SAfor the first point, and TB, PB, SB for the second point, etc.).
Considered capital budgeting decision : Which of the following would be considered a capital budgeting decision? A) Walmart purchases inventory for resale to customers. B) Apple sells bonds and uses the proceeds to repurchase stock. C) Goldman Sachs obtains short-term loans to finance day ..

Reviews

Write a Review

Managerial Accounting Questions & Answers

  Calculate the estimated cash receipts for september

Cash receipts budget. Scottsdale Co. has actual sales for July and August and forecast sales for September, October, November, and December as follows:

  Compare primary boycott and secondary boycott

Compare primary boycott and secondary boycott. Do you believe a primary boycott or a secondary boycott is more effective? Defend your answer.

  Classification of cost what are the ways in which cost be

what are the ways in which cost be be classified to suit management needs.give examples of the

  1 assume that in 2012 andre has charged customers 1500 per

1. assume that in 2012 andre has charged customers 15.00 per haircut has paid each of his six barbers a salary of 53000

  Fixed cost or operating leverage

How do fixed costs create operating leverage? How does operating leverage impact the overall risk level of the company? What is the impact on earnings?

  Determining cost of goods manufactured and sold

The following information pertains to pandey manufacturing company for March 2012. Assume actual overhead equaled applied overhead.

  What type of financial analyses hlw should prepare

Identify the key factors that HLW should consider in its evaluation and explain what type of financial analyses HLW should prepare in order to make a complete evaluation.

  If linda were to focus on the contribution margin per unit

If Linda were to focus on the contribution margin per unit (rather than the contribution margin ratio), what would be a likely unit of service?

  Classify all manufacturing costs and selling

What types of capital budgeting factors would you look at when deciding whether to do this? What would be the relevant costs that you would consider in this decision?

  Prepare an annual budget for ballarat furniture company

This is a group-assignment. Each group needs to have 2 to 3 members in it. Please organise yourselves into groups.

  Usa airlines uses the following performance measures

USA Airlines uses the following performance measures. Classify each of the performance measures below into the most likely balanced scorecard perspective it relates to.

  Find a manufacturing companys annual reportcalculate the

find a manufacturing companys annual report.calculate the following ratios for the company that you selectreturn on

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd