So far the owner have contributed one hundred and sixty 7,000 dollars ($167.000) as an initial...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
So far the owner have contributed one hundred and sixty 7,000 dollars ($167.000) as an initial investment. • REQUIRED ASSETS . Cash ▪ Accounts Receivable • Inventory • Long Term Assets • INITIAL BALANCE SHEET TRAVELVACATIONS & CO. BALANCE SHEET PARTICULARS ASSETS: CURRENT ASSETS Cash Accounts Receivable Inventory Other Current Assels TOTAL CURRENT ASSETS LONG TERM ASSETS AMOUNT (S) AMOUNT (S) $81,696 $41,300 $9,240 SO $132,236 Long Term Assets Accumulated Assets TOTAL LONG TERM ASSERS TOTAL ASSETS LIABILITIES AND CAPITAL: CURRENT LIABILITIES Accounts Payable Current Borrowing Other Current Liabilities SUBTOTAL CURRENT LIABILITIES Long-Term Liabilities TOTAL LIABILITIES Paid-in Capital Retained Earnings Earnings TOTAL CAPITAL TOTAL LIABILITIES AND CAPITAL Net Worth $167,000 50 $18,134 $0 $0 SO $202,000 ($5,000) $84,101 $167,000 $299,236 $18,134 $18,134 $281,101 $299,236 $281,101 SECTION II: . CALCULATE THE BREAKEVEN OF THE TOUR OPERATING COMPANY TRAVELACATIONS O CO^ - Read-only 8 Read Only - You can't save changes to t... SECTION III: AL • BUDGETING OF TOUR OPERATING COMPANY . SALES BUDGET OF THE COMPANY Sales in unit (tour to be made) Sales price (tour price) TOTAL SALES REVENUE Less: Discount TOTAL NET SALES **l 70% 10:08 pm Revenue Sales Revenue PARTICULARS PARTICULARS TOTAL REVENUE EXPENSES Advertisement Expenses Administration Expenses ▪ OPERATIONAL BUDGET OF THE COMPANY Other Expenses TOTAL EXPENSES EXCESS OR DEFICIT SECTION IV: SALES BUDGET OPERATIONAL BUDGET 16000 134000 150000 AMOUNT (S) 1500 500 1000 3000 Deficit 67 2000S 134000 (12000) 122000 AMOUNT ($) • BUDGETED INCOME STATEMENT OF THE COMPANY Read Only - You can't save changes to t... PARTICULARS BUDGETED INCOME STATEMENT Sales Less: Cost of Goods Sold GROSS PROFIT LESS: OPERATING EXPENSES Administration Expenses Advertisement Expenses Other Expenses Discounts Total Expenses NET INCOME PARTICULARS ASSETS: CURRENT ASSETS Cash Accounts Receivable Inventory Other Current Assets TOTAL CURRENT ASSETS LONG TERM ASSETS Long Term Assets Accumulated Assets . BUDGETED BALANCE SHEET OF THE COMPANY TOTAL LONG TERM ASSERS TOTAL ASSETS 122000 (18000) 104000 LIABILITIES AND CAPITAL: CURRENT LIABILITIES Accounts Payable Current Borrowing Other Current Liabilities. 500 1500 1000 12000 (15000) 89000 TRAVELACATIONS & CO. BUDGETED BALANCE SHEET Dl 70% 10:08 pm SUBTOTAL CURRENT LIABILITIES Long-Term Liabilities TOTAL LIABILITIES Paid-in Capital Retained Earnings Earnings. TOTAL CAPITAL TOTAL LIABILITIES AND CAPITAL AMOUNT (S) AMOUNT (S) 95000 50000 AMOUNT (S) 12000 1000 167000$ 0 $28134 $6000 $6866 SO $202000 (8000) $90000 158000 $167000 $325000 $41000 $41000 $284000 $325000 So far the owner have contributed one hundred and sixty 7,000 dollars ($167.000) as an initial investment. • REQUIRED ASSETS . Cash ▪ Accounts Receivable • Inventory • Long Term Assets • INITIAL BALANCE SHEET TRAVELVACATIONS & CO. BALANCE SHEET PARTICULARS ASSETS: CURRENT ASSETS Cash Accounts Receivable Inventory Other Current Assels TOTAL CURRENT ASSETS LONG TERM ASSETS AMOUNT (S) AMOUNT (S) $81,696 $41,300 $9,240 SO $132,236 Long Term Assets Accumulated Assets TOTAL LONG TERM ASSERS TOTAL ASSETS LIABILITIES AND CAPITAL: CURRENT LIABILITIES Accounts Payable Current Borrowing Other Current Liabilities SUBTOTAL CURRENT LIABILITIES Long-Term Liabilities TOTAL LIABILITIES Paid-in Capital Retained Earnings Earnings TOTAL CAPITAL TOTAL LIABILITIES AND CAPITAL Net Worth $167,000 50 $18,134 $0 $0 SO $202,000 ($5,000) $84,101 $167,000 $299,236 $18,134 $18,134 $281,101 $299,236 $281,101 SECTION II: . CALCULATE THE BREAKEVEN OF THE TOUR OPERATING COMPANY TRAVELACATIONS O CO^ - Read-only 8 Read Only - You can't save changes to t... SECTION III: AL • BUDGETING OF TOUR OPERATING COMPANY . SALES BUDGET OF THE COMPANY Sales in unit (tour to be made) Sales price (tour price) TOTAL SALES REVENUE Less: Discount TOTAL NET SALES **l 70% 10:08 pm Revenue Sales Revenue PARTICULARS PARTICULARS TOTAL REVENUE EXPENSES Advertisement Expenses Administration Expenses ▪ OPERATIONAL BUDGET OF THE COMPANY Other Expenses TOTAL EXPENSES EXCESS OR DEFICIT SECTION IV: SALES BUDGET OPERATIONAL BUDGET 16000 134000 150000 AMOUNT (S) 1500 500 1000 3000 Deficit 67 2000S 134000 (12000) 122000 AMOUNT ($) • BUDGETED INCOME STATEMENT OF THE COMPANY Read Only - You can't save changes to t... PARTICULARS BUDGETED INCOME STATEMENT Sales Less: Cost of Goods Sold GROSS PROFIT LESS: OPERATING EXPENSES Administration Expenses Advertisement Expenses Other Expenses Discounts Total Expenses NET INCOME PARTICULARS ASSETS: CURRENT ASSETS Cash Accounts Receivable Inventory Other Current Assets TOTAL CURRENT ASSETS LONG TERM ASSETS Long Term Assets Accumulated Assets . BUDGETED BALANCE SHEET OF THE COMPANY TOTAL LONG TERM ASSERS TOTAL ASSETS 122000 (18000) 104000 LIABILITIES AND CAPITAL: CURRENT LIABILITIES Accounts Payable Current Borrowing Other Current Liabilities. 500 1500 1000 12000 (15000) 89000 TRAVELACATIONS & CO. BUDGETED BALANCE SHEET Dl 70% 10:08 pm SUBTOTAL CURRENT LIABILITIES Long-Term Liabilities TOTAL LIABILITIES Paid-in Capital Retained Earnings Earnings. TOTAL CAPITAL TOTAL LIABILITIES AND CAPITAL AMOUNT (S) AMOUNT (S) 95000 50000 AMOUNT (S) 12000 1000 167000$ 0 $28134 $6000 $6866 SO $202000 (8000) $90000 158000 $167000 $325000 $41000 $41000 $284000 $325000
Expert Answer:
Answer rating: 100% (QA)
Based on the provided information here is a breakdown of the balance sheet breakeven calculation sales budget operational budget income statement and ... View the full answer
Related Book For
Finite Mathematics and Its Applications
ISBN: 978-0134768632
12th edition
Authors: Larry J. Goldstein, David I. Schneider, Martha J. Siegel, Steven Hair
Posted Date:
Students also viewed these finance questions
-
Data Path Cycles: Use the following data to answer the questions below: Instruction Memory: 150 ps Data Memory: Stage 1 Stage 4 Stage 3 Stage 2 and 5 Assume that mux, control unit, PC accesses, sign...
-
One hundred and sixty business executives were surveyed to determine whether they regularly visit the CNN Money, Bloomberg, or The Wall Street Journal websites. The survey showed that 70 visit CNN...
-
Record the transactions in a journal, transfer the journal entries to T-accounts, compute dosing amounts for the T- accounts, and construct a balance sheet to answer the question. Dansko Integrated...
-
A travel softball team is trying to raise funds to go to the Colorado Sparkler, a major summer national tournament. The team is going to sell 3000 raffle tickets for $9 each. The prizes and their...
-
A mixture weighing 7.290 mg contained only cyclohexane, C6H12(FM 84.159), and oxirane, C2H4O (FM 44.053). When the mixture was analyzed by combustion analysis, 21.999 mg of CO2 (FM 44.010) were...
-
The accompanying data on flexural strength (MPa) for concrete beams of a certain type was introduced in Example 1.2. a. Calculate a point estimate of the mean value of strength for the conceptual...
-
Consider the hypotheses for the general linear model, which are of the form \[H_{0}: \mathbf{T} \beta=\mathbf{c}, \quad H_{1}: \mathbf{T} \beta eq \mathbf{c}\] where $\mathbf{T}$ is a $q \times p$...
-
A thousand dollars is invested for 7 months at interest rate of 1% per month. What is the nominal interest rate? What is the effective interest rate?
-
You are evaluating a project with the following cash flows: initial investment is $ - 1 1 , and the expected cash flows for years 1 - 3 are $ 6 , $ 1 4 and $ 1 1 ( all cash flows are in millions of...
-
Reconsider the Profit & Gambit Co. problem described in Section 2.6. Suppose that the estimated data given in Table 2.2 now have been changed as shown in the table that accompanies this problem....
-
The standard enthalpy of reaction,H rxn for C 2 H 2 ( g ) + 2H 2 ( g ) C 2 H 6 ( g ) is -311.5 kJ mol -1 . Determine the value ofE rxn for this reaction.
-
How is a leader different from a manager? Provide examples of a manager and leader, either in the work place, community, government, or society.
-
Can you elaborate on the relationship between language and culture, exploring how language reflects and shapes cultural norms, worldview, and social interactions, while also serving as a site of...
-
Why should the law not permit a contracting party unilaterally to relieve itself of liability by delegating its duty of performance to a third person? Explain
-
discuss the role of cultural hybridity and transculturation in the formation of new cultural identities and practices, particularly in contexts characterized by migration, diaspora, and intercultural...
-
3. A large company has two offices, with Office A housing 1300 employees and Office B having 700. Every year, there is a 20% chance that employees at Office A will need to transfer to work at Office...
-
Let's assume that personal selling through warm introductions and targeted customer outreach requires 10 minutes of time per customer and has a 20% conversion rate. Calculate the COCA for each of the...
-
Players A, B, and C toss a fair coin in order. The first to throw a head wins. What are their respective chances of winning?
-
1. A consulting engineer agrees to spend three days at Widgets International, four days at Gadgets Unlimited, and three days at Doodads Incorporated in the next two workweeks. In how many different...
-
Consider the foreign-car wholesaler discussed in Exercise 17. Suppose that the cost of shipping a car from New York to Philadelphia is increased to $110 and all other costs remain the same. How many...
-
Table 11 gives the frequency distribution for the final grades in a course. (Here, A = 4, B = 3, C = 2, D = 1, F = 0.) Determine the relative frequency distribution associated with this data, and...
-
The overall process of creating a capital budget proposal has a lot of similarities to writing a business plan for a start-up company. Describe three aspects of the similarities between a budget...
-
There are three general categories of capital budget scenarios: replacement, expansion, and investment in a NewCo. Describe the overall decision-making context for each. How do they draw on similar...
-
In analysis, some focus seems to be on the need for NPV equations to be applied to projects that are mutually exclusive. But in practice we find that the lines are blurred in capital budgeting....
Study smarter with the SolutionInn App