Question

In: Accounting

The Traverse Recreation Company's balance sheet as of December 31, 2019 is given below: Assets Current...

The Traverse Recreation Company's balance sheet as of December 31, 2019 is given below:
Assets
Current Assets:
   Cash $           46,200
   Accounts Receivable (net)             260,000
   Raw Materials Inventory (4,500 yards)               11,250
   Finished Goods Inventory (1,500 units)               32,250
Total current assets $      349,700
Property and Equipment:
   Buildings and Equipment             900,000
   Accumulated Depreciation            (292,000)
Plant and Equipment (net)          608,000
   Total Assets $      957,700
Liabilities and Stockholder's Equity
Current Liabilities:
   Accounts Payable $      158,000
Stockholder's Equity:
   Common Stock             419,800
   Retained Earnings             379,900
Total Stockholder's Equity          799,700
   Total Liabilities and Stockholder's Equity $      957,700

Traverse Recreation Company manufactures a single product that is popular with outdoor enthusiasts. The company sells its product to retailers throughout the midwestern section of the United States. It is in the process of creating a master budget for 2020 and reports a balance sheet at December 31, 2019 as follows:

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 2020 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 2021 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, 2020 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 purchased raw materials are the “first-out” to production and the most recently completed finished goods are the “first-out” to customers.

Find the following:

  1. Quarterly sales budget including a schedule of expected cash collections.
  2. Quarterly production budget.
  3. Quarterly direct materials budget including a schedule of expected cash disbursements for purchases of materials.
  4. Quarterly direct labor budget.
  5. Quarterly manufacturing overhead budget.
  6. Ending finished goods inventory budget at December 31, 2020. (LIFO inventory assumption)
  7. Quarterly selling and administrative expense budget.
  8. Quarterly cash budget. Determine any borrowing that would be needed to maintain the minimum cash balance as indicated in your data set. (This will require the use of an “If” statement in Excel.)
  9. Income statement for the year ended December 31, 2020.
  10. Balance sheet at December 31, 2020.

Please solve all parts ;)

Solutions

Expert Solution



Related Solutions

Presented below is the balance sheet for HHD, Inc., at December 31, 2018. Current assets $...
Presented below is the balance sheet for HHD, Inc., at December 31, 2018. Current assets $ 656,000 Investments 542,000 Property, plant, and equipment 2,392,000 Intangible assets 228,000 Total assets $ 3,818,000 Current liabilities $ 456,000 Long-term liabilities 722,000 Shareholders' equity 2,640,000 Total liabilities and shareholders' equity $ 3,818,000 The captions shown in the summarized statement above include the following: Current assets: cash, $164,000; accounts receivable, $214,000; inventories, $239,000; and prepaid insurance, $39,000. Investments: investments in common stock, short term, $104,000,...
Presented below is the balance sheet for HHD, Inc., at December 31, 2018. Current assets $...
Presented below is the balance sheet for HHD, Inc., at December 31, 2018. Current assets $ 656,000 Investments 542,000 Property, plant, and equipment 2,392,000 Intangible assets 228,000 Total assets $ 3,818,000 Current liabilities $ 456,000 Long-term liabilities 722,000 Shareholders' equity 2,640,000 Total liabilities and shareholders' equity $ 3,818,000 The captions shown in the summarized statement above include the following: Current assets: cash, $164,000; accounts receivable, $214,000; inventories, $239,000; and prepaid insurance, $39,000. Investments: investments in common stock, short term, $104,000,...
at December 31, the company's fiscal year-end. The 2020 balance sheet disclosed the following: Current assets:...
at December 31, the company's fiscal year-end. The 2020 balance sheet disclosed the following: Current assets:       Receivables, net of allowance for uncollectible accounts of $35,000 $ 457,000 During 2021, credit sales were $1,775,000, cash collections from customers $1,855,000, and $40,000 in accounts receivable were written off. In addition, $3,500 was collected from a customer whose account was written off in 2020. An aging of accounts receivable at December 31, 2021, reveals the following: Required: 1. Prepare summary journal entries to account for...
Prepare a balance sheet as of December 31, 2019. BUSINESS SOLUTIONS Balance Sheet December 31, 2019...
Prepare a balance sheet as of December 31, 2019. BUSINESS SOLUTIONS Balance Sheet December 31, 2019 Assets Cash Accounts receivable Prepaid insurance Prepaid insurance Prepaid rent Office equipment Accumulated depreciation—Office equipment 0 Accumulated depreciation—Computer equipment Computer equipment 0 Total Assets 0 Liabilities Accounts payable Wages payable Unearned computer services revenue Total Liabilities 0 Equity Retained earnings Common stock Total equity $0 Total Liabilities and Equity $0 After the success of the company’s first two months, Santana Rey continues to operate...
   ABC PLC Consolidated Balance Sheet On December 31, 2019 Working capital Non-current assets Intangible assets...
   ABC PLC Consolidated Balance Sheet On December 31, 2019 Working capital Non-current assets Intangible assets 2,167 Tangible assets 7,937 Investments 74 10,178 Current Assets Inventory 3,739 Account receivable 6,242 cash 1,756 11,737 Current liabilities Account payable: Amounts due within one year (5,023) Net current assets 6,714 Total assets minus current liabilities 1,689.2 Account payable: Amounts due after more than one year (4,884) Provision for liabilities and fees (4,235) Net assets 7,773 Capital and reserves - Capital required - common...
COMPARATIVE BALANCE SHEET December 31, 2019 218 2017 Assets Current assets Cash $           3,343,212 $525,710 $658,079...
COMPARATIVE BALANCE SHEET December 31, 2019 218 2017 Assets Current assets Cash $           3,343,212 $525,710 $658,079 Marketable Securities                     120,000               75,000 15,000 Accounts receivable                1,883,580            455,000 525,000 Allowance for Bad Debt (226,030)             (25,000) (105,000) Interest Receivable                        77,378               23,676 21,574 Prepaid Advertising                           4,658 - - Prepaid Insurance                     312,003            139,836 148,945 Prepaid Rent                     111,208               29,050 34,982 Office Supplies                        16,120                  3,520 5,400 Inventory                     757,350            975,000 775,000           Total...
A comparative balance sheet for Crane Corporation is presented below. December 31 Assets 2020 2019 Cash...
A comparative balance sheet for Crane Corporation is presented below. December 31 Assets 2020 2019 Cash $70720 $22880 Accounts receivable 85280 68640 Inventory 176800 196560 Land 73840 114400 Equipment 291200 208000 Accumulated depreciation–equipment (76960) (43680)             Total $620880 $566800 Liabilities and Stockholders’ Equity Accounts payable $35360 $48880 Bonds payable 156000 208000 Common stock ($1 par) 170560 170560 Retained earnings 258960 139360             Total $620880 $566800 Additional information: 1. Net income for 2020 was $161200; there were no gains or losses. 2. Cash...
Morgan Company’s balance sheet at December 31, 2019, is presented below. MORGAN COMPANY Balance Sheet December...
Morgan Company’s balance sheet at December 31, 2019, is presented below. MORGAN COMPANY Balance Sheet December 31, 2019 Cash $30,000 Accounts Payable $12,250 Inventory 30,500 Interest Payable 300 Prepaid Insurance 6,084 Notes Payable 60,000 Equipment 38,520 Owner’s Capital 32,554 $105,104 $105,104 During January 2020, the following transactions occurred. (Morgan Company uses the perpetual inventory system.) 1. Morgan paid $300 interest on the note payable on January 1, 2020. The note is due December 31, 2021. 2. Morgan purchased $240,000 of...
A company's December 31 work sheet for the current periodappears below. Based on the information...
A company's December 31 work sheet for the current period appears below. Based on the information provided, what is net income for the current period?Unadjusted Trial BalanceAdjustmentsDebitCreditDebitCreditCash2,165Accounts receivable1,1901,065Prepaid insurance1,790840Supplies520305Equipment8,510Accumulated depreciation—equipment910380Accounts payable1,330Owner, Capital10,250Owner, Withdrawals1,240Fees earned7,4401,065Rent expense1,490Salaries expense2,490Utilities expense535Insurance expense840Supplies expense305Depreciation expense—equipment380Totals19,93019,9302,5902,590Multiple Choice$2,925.$1,400.$1,780.$3,990.$2,465.
Decort Company's working capital accounts at December 31, 2012, are given below: Current Assets:    Cash $100,000...
Decort Company's working capital accounts at December 31, 2012, are given below: Current Assets:    Cash $100,000    Marketable Securities 50,000    Accounts Receivable $250,000    Less Allowance for Doubtful Accounts (20,000) 230,000    Inventory, LIFO 300,000    Prepaid    8,000    Total Current Assets $688,000 Current Liabilities:    Accounts Payable $200,000    Notes Payable 50,000    Taxes Payable 10,000    Accrued Liabilities   30,000 Total Current Liabilities $290,000 During 2013, DeCort Company completed the following transactions: Purchased fixed assets for cash, $20,000. Exchanged DeCort Company common stock for land. Estimated value of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT