
1.
To prepare: Three column report for total expenses, eliminated expenses and continuing expenses.
1.

Explanation of Solution
Given below is the three column report for analysis of expenses under elimination of department Z of E Company:
E Company | ||||
Particulars | Total expenses ($) | Eliminated expenses ($) | Continuing expenses ($) | |
Cost of goods sold | 586,400 | 125,100 | 461,300 | |
Direct expenses | ||||
Advertising | 30,000 | 3,000 | 27,000 | |
Store supplies used | 7,000 | 1,400 | 5,600 | |
21,000 | 21,000 | |||
Allocated expenses | ||||
Sales salaries | 93,600 | 33,800 | 59,800 | |
Rent expenses | 27,600 | 27,600 | ||
25,000 | 4,000 | 21,000 | ||
Office salary | 26,000 | 13,000 | 13,000 | |
Insurance expenses | 5,600 | 910 | 4,690 | |
Miscellaneous office expenses | 4,200 | 750 | 3,450 | |
Total expenses | 826,400 | 181,960 | 644,440 | |
Table (1) |
Hence, total expenses are $826,400, eliminated expenses are $181,960 and continuing expenses are $644,440.
2.
To prepare:
2.

Explanation of Solution
Given below is the
Annual income statement | ||||
Particulars | Amount ($) | |||
Sales | 700,000 | |||
Less: Cost of goods sold | 461,300 | |||
Gross profit | 238,700 | |||
Operating expenses | ||||
Advertising | 27,000 | |||
Store supplies | 5,600 | |||
Depreciation-Store equipment | 21,000 | |||
Total direct expenses | 53,600 | |||
Allocated expenses | ||||
Sales salaries | 59,800 | |||
Rent expenses | 27,600 | |||
Bad debts expenses | 21,000 | |||
Office salary | 13,000 | |||
Insurance expenses | 4,690 | |||
Miscellaneous office expense | 3,450 | |||
Total allocated expenses | 129,540 | |||
Total expenses | 183,140 | |||
Net income (loss) | 55,560 | |||
Table (2) |
Hence, forecasted net income is $55,560.
3.
To prepare:
3.

Explanation of Solution
Given below is the reconciliation statement of combined income with forecasted income of E Company:
Reconciliation statement | ||||
Particulars | Amount ($) | |||
Combined net income | 48,600 | |||
Savings of total expenses | 181,960 | |||
Loss of revenue (sales) | (175,000) | |||
Forecasted income | 55,560 | |||
Table (3) |
Hence, forecasted income reconcile with combined income at $55,560.
Want to see more full solutions like this?
Chapter 23 Solutions
Financial & Managerial Accounting: Information for Decisions w Access Card, 5th edition, ACC 211 & 212, Northern Virginia Community College
- The actual cost of direct labor per hour is $16.25 and the standard cost of direct labor per hour is $15.00. The direct labor hours allowed per finished unit is 0.60 hours. During the current period, 4,500 units of finished goods were produced using 2,900 direct labor hours. How much is the direct labor rate variance? A. $3,625 favorable B. $3,625 unfavorable C. $4,350 favorable D. $4,350 unfavorablearrow_forwardOn January 1 of the current year, Piper Company issues a 4-year, non-interest-bearing note with a face value of $8,000 and receives $4,952 in exchange. The recording of the issuance of the note includes a: a. credit to Notes Payable for $4,952. b. credit to Discount on Notes Payable for $3,048. c. debit to Discount on Notes Payable for $3,048. d. debit to Cash for $8,000.arrow_forwardPLease helparrow_forward
- What is the budgeted total cost of direct materials purchases?arrow_forwardHy expert provide answer with calculationarrow_forwardDuring September, the assembly department completed 10,500 units of a product that had a standard materials cost of 3.0 square feet per unit at $2.40 per square foot. The actual materials purchased consisted of 22,000 square feet at $2.60 per square foot, for a total cost of $57,200. The actual material used during this period was 25,500 square feet. Compute the materials price variance and materials usage variance.arrow_forward
- Bluesy Electronics recorded the following financial data: Net Sales $720,500 Average Inventory at Cost = $80,200 Gross Margin Percentage = 42% Calculate the GMROI.arrow_forwardNeed help this question solutionarrow_forwardXYZ Company has a gross profit margin of 0.30, an operating profit margin of 18%, a total asset turnover ratio of 2.0x, and cost of goods sold of $700,000. The company's tax rate is 35%, and it has no debt. Calculate XYZ Company's Return on Assets (ROA).arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education





