Question

In: Accounting

ToyWorks Selling and Administrative Budget First Quarter For the Year Ended December 31, 2019 Month January...

ToyWorks
Selling and Administrative Budget
First Quarter For the Year Ended December 31, 2019
Month
January February March Quarter
Cash balance, beginning 64,165 $                 -    $                 -   
Receipts
Cash sales $137,500.00 $275,000.00 $137,500.00 $550,000.00
Credit collections $400,188.00 $177,750.00 $198,750.00 $776,688.00
Total cash available $601,853.00 $452,750.00 $336,250.00 $1,326,688.00
Less disbursements:
Direct materials $136,934.65 $99,928.45 $79,538.00 $316,400.00
Direct labour $84,375.00 $118,125.00 $74,250.00 $276,750.00
Variable manufacturing overheads $40,625.00 $56,875.00 $35,750.00 $133,250.00
Fixed manufacturing overheads $52,000.00 $52,000.00 $34,200.00 $198,600.00
Variable selling and administrative expense $16,250.00 $32,500.00 $16,250.00 $65,000.00
Fixed selling and administrative expense $44,580.00 $44,580.00 $44,580.00 $133,740.00
Income taxes $1,500.00 $1,500.00 $1,500.00 $4,500.00
Outstanding 2018 income taxes $0.00 $0.00 $21,500.00 $21,500.00
Equipment purchases $121,680.00 $182,520.00 $0.00 $304,200.00
Dividends $0.00 $0.00 $50,000.00 $50,000.00
Total disbursements $497,944.65 $588,028.45 $357,568.00 $1,503,940.00
Excess (deficiency) of cash available over
disbursements
$ 103,908.35 $ (135,278.45) $   (21,318.00) $   (177,252.00)
Financing
Borrowings (at beginning) $                -    $                 -    $                 -   
Repayment (at end) $                -    $                 -    $                 -   
Total financing $                -    $                 -    $                 -   
  1. An arrangement has been made with the local bank that if ToyWorks maintains a minimum balance of $20,000 in their bank account, they will be given a line of credit at a preferred rate of 6% per annum. All borrowing is considered to happen on the first day of the month, repayments are on the last day of the month. All borrowings and repayments from the bank should be in multiples of $1,000 and interest must be paid at the end of each month. Interest is calculated on the balance at the beginning of the month, which includes any amounts borrowed that month.

Complete the financing option for the company

Solutions

Expert Solution

Lets consider the question,

Month

January February   March Quarter
Cash balance, beginning 64,165 $    $   
Receipts
Cash sales $137,500.00 $275,000.00 $137,500.00 $550,000.00
Credit collections $400,188.00 $177,750.00 $198,750.00 $776,688.00
Total cash available $601,853.00   $452,750.00 $336,250.00 $1,326,688.00
Less disbursements:
Direct materials $136,934.65   $99,928.45 $79,538.00 $316,400.00
Direct labour $84,375.00 $118,125.00 $74,250.00 $276,750.00
Variable manufacturing overheads $40,625.00 $56,875.00 $35,750.00 $133,250.00
Fixed manufacturing overheads $52,000.00 $52,000.00 $34,200.00 $198,600.00
Variable selling and administrative expense $16,250.00 $32,500.00 $16,250.00 $65,000.00
Fixed selling and administrative expense $44,580.00 $44,580.00 $44,580.00 $133,740.00
Income taxes $1,500.00 $1,500.00 $1,500.00 $4,500.00
Outstanding 2018 income taxes $0.00 $0.00 $21,500.00 $21,500.00
Equipment purchases $121,680.00 $182,520.00 $0.00 $304,200.00
Dividends $0.00 $0.00    $50,000.00 $50,000.00
Total disbursements $497,944.65 $588,028.45 $357,568.00 $1,503,940.00
Excess (deficiency) of cash available over
disbursements $103,908.35 ($135,278.45) ($21,318.00) $ (177,252.00)
Minimum Balance $20,000.00
Financing
Financing at beginning $157,000
Borrowings (at beginning)(Multiple of 1000,cannot be negative) $0 $157,000
Interest charges $0 $785 $900
Interest payment $785 $900
Repayment (at end)(multiple of 1000)   $0 $0 $
Total financing $0 $157,000 $180,000

Related Solutions

ToyWorks Selling and Administrative Budget First Quarter For the Year Ended December 31, 2019 Month January...
ToyWorks Selling and Administrative Budget First Quarter For the Year Ended December 31, 2019 Month January February March Quarter Cash balance, beginning 64,165 $                 -    $                 -    Receipts Cash sales $137,500.00 $275,000.00 $137,500.00 $550,000.00 Credit collections $400,188.00 $177,750.00 $198,750.00 $776,688.00 Total cash available $601,853.00 $452,750.00 $336,250.00 $1,326,688.00 Less disbursements: Direct materials $136,934.65 $99,928.45 $79,538.00 $316,400.00 Direct labour $84,375.00 $118,125.00 $74,250.00 $276,750.00 Variable manufacturing overheads $40,625.00 $56,875.00 $35,750.00 $133,250.00 Fixed manufacturing overheads $52,000.00 $52,000.00 $34,200.00 $198,600.00 Variable selling and administrative expense $16,250.00 $32,500.00...
Prepare a selling and administrative expenses budget. October November December Selling and Administrative Expense Budget Salary...
Prepare a selling and administrative expenses budget. October November December Selling and Administrative Expense Budget Salary expense Sales commissions Supplies expense Utilities Depreciation on store fixtures Rent Miscellaneous Total S&A expenses $0 $0 $0 Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Munoz Company is a retail company that specializes in selling outdoor camping equipment. The company...
PT ABC is preparing its 4th quarter 2019 financial report (3 month period ended 31 December...
PT ABC is preparing its 4th quarter 2019 financial report (3 month period ended 31 December 2019), assuming the adjusting entries are recorded at the end of the period. PT ABC’s transactions in 2019 are: ● PT ABC has a bank payable of Rp. 10 billion since the end of 2018. The interest rate is 12% (no discount or premium). Interest is paid every July 1 and January 1. ● PT ABC provided consulting services to PT Q in December...
Information for Entity A for the year ended December 31, 2019 ($ in millions):    Income...
Information for Entity A for the year ended December 31, 2019 ($ in millions):    Income from continuing operations before tax $155 Temporary differences (all related to operating income): Accrued warranty expense in excess of expense included in operating income 16 Depreciation deducted on tax return in excess of depreciation expense 32 Permanent differences (all related to operating income): Entertainment expenses (none are deductible under 2017 Tax Act) 8 Interest received on municipal bonds 3 Balance in deferred tax asset...
Information for Entity A for the year ended December 31, 2019 ($ in millions):    Income...
Information for Entity A for the year ended December 31, 2019 ($ in millions):    Income from continuing operations before tax $155 Temporary differences (all related to operating income): Accrued warranty expense in excess of expense included in operating income 16 Depreciation deducted on tax return in excess of depreciation expense 32 Permanent differences (all related to operating income): Entertainment expenses (none are deductible under 2017 Tax Act) 8 Interest received on municipal bonds 3 Balance in deferred tax asset...
Complete the worksheet for the month. JUDGE CREATIVE DESIGNS Worksheet Month Ended January 31, 2019 Account...
Complete the worksheet for the month. JUDGE CREATIVE DESIGNS Worksheet Month Ended January 31, 2019 Account Name Trial Balance Adjustments Adjusted Trial Balance Income Statement Balance Sheet Debit Credit Debit Credit Debit Credit Debit Credit Debit Credit Cash $36,500 $36,500 $36,500 Accounts Receivable 13,600 13,600 13,600 Supplies 9,750 8,150 1,600 1,600 Prepaid Advertising 12,400 3,100 9,300 9,300 Prepaid Rent 25,200 2,100 23,100 23,100 Equipment 33,600 33,600 33,600 Accumulated Depreciation—Equipment 3,360 3,360 3,360 Accounts Payable 16,550 16,550 16,550 Paula Judge, Capital...
WALNUT GROVE TRIAL BALANCE For the Years Ended December 31, 2019 and December 31, 2020 2019...
WALNUT GROVE TRIAL BALANCE For the Years Ended December 31, 2019 and December 31, 2020 2019 2020 Debit Credit Debit Credit Cash          185,500 Accounts Receivable          125,600 Inventory             55,000 Prepaid Expenses                            - Building          275,000 Computers & Software             10,000 Furniture & Fixtures             25,000 Land             75,000 Machinery & Equipment                            - Accumulated Depreciation             15,385 Accounts Payable             48,500 Payroll Tax Payable                1,050 Sales Tax Payable                7,913 Unearned Revenue                            - Line of Credit          300,000 Notes Payable                            - Peters, J., Capital                2,500 Peters, M., Capital                2,500 Retained...
The following information is from Amos Company for the year ended December 31, 2019.
The following information is from Amos Company for the year ended December 31, 2019.  Retained earnings at December 31, 2018 (before discovery of error), $865,000. Cash dividends declared and paid during the year, $22,000. Two years ago, it forgot to record depreciation expense of $36,600 (net of tax benefit). The company earned $221,000 in net income this year. Prepare a statement of retained earnings for Amos Company.
Consider the following information for Huntersville Inc. for thefiscal year ended December 31.Depreciation expense—administrative...
Consider the following information for Huntersville Inc. for the fiscal year ended December 31. Depreciation expense—administrative office $ 33,750 Depreciation expense—plant and equipment 88,500 Direct labor—wages 507,000 Materials Inventory, Dec. 31 29,750 Materials Inventory, Jan. 1 21,500 Direct materials purchases 167,500 Finished goods inventory, Dec. 31 24,400 Finished goods inventory, Jan. 1 15,500 Heat, light, and power—plant 45,500 Indirect labor 26,000 Property taxes—plant 35,250 Sales representatives’ salaries 147,500 Sales revenue 1,541,000 Factory supervisor’s salary 66,750 Supplies—administrative office 17,000 Supplies—plant 29,500...
In a new business during the year ended 31 December 2019 the following debts are found...
In a new business during the year ended 31 December 2019 the following debts are found to be bad and are written-off on the dates shown below: 31 Jan              S. Seal & Son              $800 31 July             H. Halt Ltd                 $500 31 Oct            A.Alice                        $300 On 31 December 2019 the schedule of remaining accounts receivable totaling $20,000 is examined and it is decided to make an allowance for doubtful debts of $700. Required: Bad Debts Account for the year ended...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT