Part 1: The Trolley Toy Company manufactures toy building block sets for children. Trolley is planning...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Part 1: The Trolley Toy Company manufactures toy building block sets for children. Trolley is planning for 2019 by developing a master budget by quarters. Trolley's balance sheet for December 31, 2018, follows: TROLLEY TOY COMPANY Balance Sheet December 31, 2018 Current Assets: Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Total Current Assets Property, Plant, and Equipment: Assets $ 58,000 22,000 1,200 5,400 $ 86,600 Equipment Less: Accumulated Depreciation 142,000 (47,000) Total Assets 95,000 $181,600 Liabilities Current Liabilities: Accounts Payable $ 8,000 Stockholders' Equity Common Stock, no par $ 120,000 Retained Earnings 53,600 Total Stockholders' Equity Total Liabilities and Stockholders' Equity 173,600 $181,600 Other budget data for Trolley Toy Company: a. Budgeted sales are 1,400 sets for the first quarter and expected to increase by 150 sets per quarter. Cash sales are expected to be 30% of total sales, with the remaining 70% of sales on account. Sets are budgeted to sell for $90 per set. b. Finished Goods Inventory on December 31, 2018, consists of 200 sets at $27 each. c. Desired ending Finished Goods Inventory is 40% of the next quarter's sales; first quarter sales for 2020 are expected to be 2,000 sets. Advanced Performance Management Term Project Decentralization & Performance Evaluation UCP-Business School Fall-2023 d. Raw Materials Inventory on December 31, 2018, consists of 600 pounds. Direct materials requirement is 3 pounds per set. The cost is $2 per pound. e. Desired ending Raw Materials Inventory is 10% of the next quarter's direct materials needed for production; indirect materials are insignificant and not considered for budgeting purposes. f. Each set requires 0.30 hours of direct labor; direct labor costs average $12 per hour. g. Variable manufacturing overhead is $3.60 per set. h. Fixed manufacturing overhead includes $7,000 per quarter in depreciation and $2,585 per quarter for other costs, such as utilities, insurance, and property taxes. i. Fixed selling and administrative expenses include $11,000 per quarter for salaries; $1,500 per quarter for rent; $1,350 per quarter for insurance; and $1,500 per quarter for depreciation. j. Variable selling and administrative expenses include supplies at 2% of sales. Trolley sold 7,000 sets in 2019, and its actual operating income was as follows: TROLLEY TOY COMPANY Income Statement For the Year Ended December 31, 2019 Net Sales Revenue $630,000 Cost of Goods Sold: Variable $94,890 Fixed 36,540 131,430 Gross Profit 498,570 Selling and Administrative Expenses: Variable 12,600 Fixed 61,400 74,000 Operating Income 424,570 Other Income and (Expenses): Interest Expense (425) Income Before Income Taxes Income Tax Expense Net Income 424,145 22,000 $ 402,145 Variable Fixed Total Static budget Flexible budget $ 84,240 $38,340 $122,580 93,940 38,340 132,280 Part 1: The Trolley Toy Company manufactures toy building block sets for children. Trolley is planning for 2019 by developing a master budget by quarters. Trolley's balance sheet for December 31, 2018, follows: TROLLEY TOY COMPANY Balance Sheet December 31, 2018 Current Assets: Cash Accounts Receivable Raw Materials Inventory Finished Goods Inventory Total Current Assets Property, Plant, and Equipment: Assets $ 58,000 22,000 1,200 5,400 $ 86,600 Equipment Less: Accumulated Depreciation 142,000 (47,000) Total Assets 95,000 $181,600 Liabilities Current Liabilities: Accounts Payable $ 8,000 Stockholders' Equity Common Stock, no par $ 120,000 Retained Earnings 53,600 Total Stockholders' Equity Total Liabilities and Stockholders' Equity 173,600 $181,600 Other budget data for Trolley Toy Company: a. Budgeted sales are 1,400 sets for the first quarter and expected to increase by 150 sets per quarter. Cash sales are expected to be 30% of total sales, with the remaining 70% of sales on account. Sets are budgeted to sell for $90 per set. b. Finished Goods Inventory on December 31, 2018, consists of 200 sets at $27 each. c. Desired ending Finished Goods Inventory is 40% of the next quarter's sales; first quarter sales for 2020 are expected to be 2,000 sets. Advanced Performance Management Term Project Decentralization & Performance Evaluation UCP-Business School Fall-2023 d. Raw Materials Inventory on December 31, 2018, consists of 600 pounds. Direct materials requirement is 3 pounds per set. The cost is $2 per pound. e. Desired ending Raw Materials Inventory is 10% of the next quarter's direct materials needed for production; indirect materials are insignificant and not considered for budgeting purposes. f. Each set requires 0.30 hours of direct labor; direct labor costs average $12 per hour. g. Variable manufacturing overhead is $3.60 per set. h. Fixed manufacturing overhead includes $7,000 per quarter in depreciation and $2,585 per quarter for other costs, such as utilities, insurance, and property taxes. i. Fixed selling and administrative expenses include $11,000 per quarter for salaries; $1,500 per quarter for rent; $1,350 per quarter for insurance; and $1,500 per quarter for depreciation. j. Variable selling and administrative expenses include supplies at 2% of sales. Trolley sold 7,000 sets in 2019, and its actual operating income was as follows: TROLLEY TOY COMPANY Income Statement For the Year Ended December 31, 2019 Net Sales Revenue $630,000 Cost of Goods Sold: Variable $94,890 Fixed 36,540 131,430 Gross Profit 498,570 Selling and Administrative Expenses: Variable 12,600 Fixed 61,400 74,000 Operating Income 424,570 Other Income and (Expenses): Interest Expense (425) Income Before Income Taxes Income Tax Expense Net Income 424,145 22,000 $ 402,145 Variable Fixed Total Static budget Flexible budget $ 84,240 $38,340 $122,580 93,940 38,340 132,280
Expert Answer:
Related Book For
Horngrens Accounting
ISBN: 978-0134674681
12th edition
Authors: Tracie L. Miller nobles, Brenda L. Mattison, Ella Mae Matsumura
Posted Date:
Students also viewed these accounting questions
-
The Thompson Toy Company manufactures toy building block sets for children. Thompson is planning for 2017 by developing a master budget by quarters. Thompsons balance sheet for December 31, 2016,...
-
The Trolley Toy Company manufactures toy building block sets for children. Trolley is planning for 2019 by developing a master budget by quarters. Trolley's balance sheet for December 31, 2018,...
-
A company currently sells 8,280 basketballs (units) per year for $25 each. The company can make up to 10,280 basketballs per year. Each basketball made includes $15 In variable costs and $6.50 of...
-
The weight of a baby measured over an 11-mon period is given in the weight chart for this problem. (a) Plot the baby's weight versus age over the 11 mon. (b) What was the average monthly weight gain...
-
Use f(x) = x 2 + 3x and g(x)=x-1 to find each expression. Identify its domain. (a) ( + g)(x) (c) (fg)(x) (b) (f - g)(x) (d) (f/g)(x)
-
Use the financial data for Randa Merchandising, Inc., in Exercise 13-13 to prepare its income statement for calendar-year 2017. (Ignore the earnings per share section.) Data From Exercise 13.13 In...
-
On January 1, 2008, a U.S. company purchased 100% of the outstanding stock of Ventana Grains, a company located in Latz City, New Zealand. Ventana Grains was organized on January 1, 1994. All the...
-
1. Show that the Ramsey number R(m, n) = R(n, m), for all m 2, n 2 positive integers. 2. Show that the Ramsey number R(3, 4) 10. 3. Show that the Ramsey number R(4, 4) < 20.
-
8. 9. An independent self-construal. (A) is emphasized in a collectivist culture (B) is a self-perception that stresses one's interconnectedness (C) both a and b (D) neither a or b The communication...
-
You are trying to value a company called Enterprise which has earnings per share of $2.50, Cash-flow per share of $6 and Book-Value per share of $10. You have the below comparable company data, based...
-
Use the following information to fulfil the requirements Beginning work in process (30% complete) Direct materials Conversion cost Total cost of beginning work in process Number of units started...
-
The Alliance Corp. expects to sell the following number of units of copper cables at the prices indicated, under three different scenarios in the economy. The probability of each outcome is...
-
The truck that we will use in our business costs $100,000. 10% of this cost will be paid as a down payment. For the remaining cost of this truck, we will take out a loan from a bank at 53% APR,...
-
Consider the vector and the matrix D 11123 3 1 R5 -2 3 1] A 01-1 5 2 R5 0 0 1 -4 -2] a) (4 marks) Determine the nullspace of A. b) (3 marks) Compute the projection of b onto the nullspace of A.
-
The taxes payable method makes sense because income tax expense is based on the income tax return. I dont understand why we bother with deferred tax liabilities and deferred tax assets. Present...
-
In the circuit shown in Figure 4, a battery supplies a constant voltage of 40 V, the inductance is 2 H, the resistance is 10, and l(0) = 0. (a) Find l(t). (b) Find the current after 0.1s.
-
In the past five years, there have been significant innovations in technology such as smartphones and tablets. Technology companies rely on intellectual property (IP) rights, such as patents,...
-
Respondents Varsity Brands, Inc., Varsity Spirit Corporation, and Varsity Spirit Fashions & Supplies, Inc., design, make, and sell cheerleading uniforms. Respondents have obtained or acquired more...
-
Mr. Tam is the front man for the Asian American dance-rock band The Slants. Mr. Tam named his band The Slants to reclaim and take ownership of Asian stereotypes. The band draws inspiration for its...
Study smarter with the SolutionInn App