Foundation The Sticky Needle runs a creative center that offers various courses such as: knitting, crochet,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Foundation The Sticky Needle runs a creative center that offers various courses such as: knitting, crochet, quilting, cross stitching and even textile paining and colouring, and textile crafts. One's a year The Sticky Needle organizes an exhibition with textile art and craft supplied by the course members. These exhibitions have acquired a certain regional status. Due to this, the foundation is financially supported by several companies and donations are received from private individuals. The treasurer of the foundation's committee has made a financial report for 2019. Cash flow statement (in euros) Cash outflows Rent of the building Salary manager of the center Fees paid to the instructors. Purchase of materials: Energy and water Management expenses Cleaning costs Insurances Interest Redemption bank loan Miscellaneous Total cash-out Cash inflows Course fees Subsidies council Subsidies government Entrance fees exhibitions. Donations from private persons Sponsor contributors. Miscellaneous Total cash-in Loss 18,500.00 28,500.00 12,000.00 5,550,00 8,250.00 1,450.00 5.800.00 4.165.00 1,718.75 7.500.00 2,500.75 195,934.5 60,000.00 9,750.00 4,500,00 2,775.50 450,00 7,350.00 1,350.00 86,175.50 -9.759.00 To finance all of this, a bank loan of 75,000 euros will be available from 1-1-2019 at an annual interest rate of 2,5%. The interest is paid per month at the beginning of the next month. This bank loan must be repaid within 10 years. The redemption. is always carried out at the end of the year, on 31 December. The board of directors of the foundation gathers in a slight state of panic. The loss of € 9,759 is very worrying and an immediate increase in course fees is considered. A new member of the board, with a background in financial management, remarks that the overview is based on cash and cash equivalents and that, based on this, no conclusions can be drawn with respect to profit and losses of the foundation. The overview only shows that the cash and cash equivalents have reduced by € 9,759. It is therefore incorrect to call this a loss. Whether there is a positive or a negative operating result remains to be seen. Further examination shows that: • On December 31, 2018 a new knitting machine was purchased for € 4,000. The lifespan is set to eight years. The residual value after 8 years of service is estimated to be € 250 and a straight-line depreciation method is applied. • The rent for 2 years to pard at the part of 2019. • The rent for 2 years is paid at the start of 2019. • The subsidies from the council are € 3,250 per quarter and the subsidy was currently not received for the final quarter of 2019. • Of the € 5,550 purchased materials (wool, colouring agents, textiles, etc.) there was still an inventory of € 350 at the end of 2019. • The insurance premium for 2019 of € 2,250 was paid in January 2019 but the premium for 2020 was paid in December 2019, for which a reduction of € 335 was received. • End of 2019, course members paid € 5.000 in advance for courses that start in 2020. • The cost of the loan was not properly accounted for. Question A: Construct the starting balance sheet of 1-1- 2019, assuming the inventory is € 155 at that time, Equity = 0. (1 point) Question B: Construct the correct Income statement for 2019. Use (1) the relevant information from the 1st overview and (2) the information from the supplementary survey. (4 points) Question C: Construct the final balance sheet of 31-12- 2019. (5 points) Foundation The Sticky Needle runs a creative center that offers various courses such as: knitting, crochet, quilting, cross stitching and even textile paining and colouring, and textile crafts. One's a year The Sticky Needle organizes an exhibition with textile art and craft supplied by the course members. These exhibitions have acquired a certain regional status. Due to this, the foundation is financially supported by several companies and donations are received from private individuals. The treasurer of the foundation's committee has made a financial report for 2019. Cash flow statement (in euros) Cash outflows Rent of the building Salary manager of the center Fees paid to the instructors. Purchase of materials: Energy and water Management expenses Cleaning costs Insurances Interest Redemption bank loan Miscellaneous Total cash-out Cash inflows Course fees Subsidies council Subsidies government Entrance fees exhibitions. Donations from private persons Sponsor contributors. Miscellaneous Total cash-in Loss 18,500.00 28,500.00 12,000.00 5,550,00 8,250.00 1,450.00 5.800.00 4.165.00 1,718.75 7.500.00 2,500.75 195,934.5 60,000.00 9,750.00 4,500,00 2,775.50 450,00 7,350.00 1,350.00 86,175.50 -9.759.00 To finance all of this, a bank loan of 75,000 euros will be available from 1-1-2019 at an annual interest rate of 2,5%. The interest is paid per month at the beginning of the next month. This bank loan must be repaid within 10 years. The redemption. is always carried out at the end of the year, on 31 December. The board of directors of the foundation gathers in a slight state of panic. The loss of € 9,759 is very worrying and an immediate increase in course fees is considered. A new member of the board, with a background in financial management, remarks that the overview is based on cash and cash equivalents and that, based on this, no conclusions can be drawn with respect to profit and losses of the foundation. The overview only shows that the cash and cash equivalents have reduced by € 9,759. It is therefore incorrect to call this a loss. Whether there is a positive or a negative operating result remains to be seen. Further examination shows that: • On December 31, 2018 a new knitting machine was purchased for € 4,000. The lifespan is set to eight years. The residual value after 8 years of service is estimated to be € 250 and a straight-line depreciation method is applied. • The rent for 2 years to pard at the part of 2019. • The rent for 2 years is paid at the start of 2019. • The subsidies from the council are € 3,250 per quarter and the subsidy was currently not received for the final quarter of 2019. • Of the € 5,550 purchased materials (wool, colouring agents, textiles, etc.) there was still an inventory of € 350 at the end of 2019. • The insurance premium for 2019 of € 2,250 was paid in January 2019 but the premium for 2020 was paid in December 2019, for which a reduction of € 335 was received. • End of 2019, course members paid € 5.000 in advance for courses that start in 2020. • The cost of the loan was not properly accounted for. Question A: Construct the starting balance sheet of 1-1- 2019, assuming the inventory is € 155 at that time, Equity = 0. (1 point) Question B: Construct the correct Income statement for 2019. Use (1) the relevant information from the 1st overview and (2) the information from the supplementary survey. (4 points) Question C: Construct the final balance sheet of 31-12- 2019. (5 points)
Expert Answer:
Answer rating: 100% (QA)
Question A Balance sheet as on 01012019 LiabilitiesAmount Assets Bank ... View the full answer
Related Book For
Managerial Accounting
ISBN: 978-0078111006
14th edition
Authors: Ray Garrison, Eric Noreen and Peter Brewer
Posted Date:
Students also viewed these general management questions
-
The Toque Cooking Academy runs short cooking courses at its small campus. Management has identified two cost drivers that it uses in its budgeting and performance reportsthe number of courses and the...
-
A consulting group offers courses in financial management for executives. At the end of these courses participants are asked to provide overall ratings of the value of the course. For a sample of 25...
-
A consulting group offers courses in financial management for executives. At the end of these courses, participants are asked to provide overall ratings of the value of the course. To assess the...
-
Data-2-Go manufactures and sells flash drives. The company produces only when it receives orders and, therefore, has no inventories. The following information is available for the current month:...
-
Each of the following isotopes is used in medicine. Indicate the number of protons and neutrons in each isotope: (a) Phosphorus- 32 (b) Chromium-51 (c) Cobalt-60 (d) Technetium- 99 (e) Iodine-131 (f)...
-
Discuss the team dynamics for a highly effective (or ineffective) team of which you were a member. Can you explain why the team performed so well (or poorly) using the...
-
In interface design, what role do patterns play (or what role should they play)? Provide an example for patterns when you use an ATM to withdraw cash.
-
Indicate whether a firm exhibiting each of the following characteristics would more likely be centralized (C) or decentralized (D). a. Large number of employees who telecommute b. Slow growth rate c....
-
you are evaluating two investments: the first investment requires %100,00 initial investment and promises $30,00 in year 1, $50,00 in year 2 and $40,00 in year 3. The second investment requires...
-
In early 2016, Doc and Lyn McGee formed the McGee Cake Company. The company produced a full line of cakes, and its specialties included chess cake,* lemon pound cake, and double-iced, double...
-
Question 8 Match the seq# and ack# fields for messages in the given figure: (This problem should take less than 5 minutes.) SN = 10, 18B SN = a1, 5B SN a2, 10B a1 a2 a3 a4 a5 [Choose ] [Choose ]...
-
Find the limit. lim 9 X-5
-
To save approximately $31,000 for a down payment on a condo in 3 years from today, what amount needs to be invested at the at the beginning of each month in a fund that earns 3.9% compounded...
-
Each Home Depot store must decide how much paint to order each month. From historical records, they know that the amount of paint they sell during May is distributed as follows: there is a 1 0 %...
-
For what value of k is the following system consistent? 5 (1) (2) 222 3 3 3 x= 10 k Answer:
-
9. A bowling ball has a diameter of 8.4 in. It is made of plastic that weighs 0.05 lb/in.3 Find the weight of the bowling ball.
-
Assume that the spot-rate curve is flat at 6%. Consider a portfolio consisting of two par-coupon bonds. (Recall that if the spot-rate curve is flat, then the par-coupon yield curve is also flat at...
-
Suppose Green Network Energy needs to raise money to finance its new manufacturing facility, but their CFO does not think the company is financially capable of making the periodic interest payments...
-
Refer to the data for Auto Lavage in Exercises 99 and 911. In Exercise 99, Auto Lavage is a Canadian company that owns and operates a large automatic carwash facility near Quebec. The following table...
-
Michaels Company segments its income statement into its East and West Divisions. The companys overall sales, contribution margin ratio, and net operating income are $600,000, 50%, and $50,000,...
-
Arizona Brick Corporation produces bricks in two processing departments-Molding and Firing. Information relating to the company's operations in March follows: a. Raw materials were issued for use in...
-
Is a real function of a Hermitian operator \(\hat{A}, f(\hat{A})\), also Hermitian? Give examples.
-
For a tensor product of kets, describe what the norm is in the abstract sense, and then in the function form (with integrals).
-
Diagonalize \(e^{\sigma_{1}}\), where \(\sigma_{1}\) is the first Pauli matrix \(\left(\begin{array}{ll}0 & 1 \\ 1 & 0\end{array} ight)\).
Study smarter with the SolutionInn App