We are in the year 2022, and Cottage Industries is manufacturing baskets. The business has been...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
We are in the year 2022, and Cottage Industries is manufacturing baskets. The business has been running for 5 years. Currently they have 1 type of baskets, the lunch box, but due to a high demand they will introduce next year a new type of basket, the Baby shower. Due to this change in the operation of the business, they have hired you to make a budget for the coming year. After sitting down with them on a meeting, here are the information you have gathered, along with the Balance sheet for 2022. Cottage Industries Non-Current assets Workshop Current assets Inventory Trade receivables Cash at bank Total assets Current liabilities Trade payables Loan Capital Add Net Profit Less Drawings Feb. 300 250 March Apr 100,000 Additional Information's: 1. The lunch box currently sales at $14. per unit, but as a 10% rise in salaries is expected on January 1, the selling price will rise accordingly. 2. The selling price for the Baby shower is expected to be $24 per unit. 3. Expected sales are as follows: Units Jan 5,500 12,480 1,000 118,980 A cash budget A Income statement and Balance sheet 2,000 2,700 21,380 95,300 121,380 2,400 118,980 10. Every month, the owner withdraw $200 for personal expenses. 11. Overheads are $500 per month and are paid when they are due 12. Inventory at the end of 2023 is expected to be $6.000 From the information above, please issue: May 0 400 500 June July The Lunch box 350 200 350 The Baby shower 400 500 170 4. A new machine will be purchased on January 1st 2023 for $ 3.000. 5. Cottage Industries paid $300 on January for the machine, and then took a loan for a total amount $2.700. Each payment is of $300 and happens every second month starting on February 1, 2023. 6. The insurance fee are payed monthly, and are $750. 7. The raw material for the lunch box is $10. and $18 for the Baby shower. Purchases are paid cash. 400 350 Aug 350 250 8. Sales are 20% cash and 80% credit paid the month after they occur. 9. Salaries are fixed. $1.000 a month. 80 % is paid the same month and 20% is paid a month in array. Sept. 500 250 Oct. 475 375 Nov. Dec. 375 350 350 300 600 400 We are in the year 2022, and Cottage Industries is manufacturing baskets. The business has been running for 5 years. Currently they have 1 type of baskets, the lunch box, but due to a high demand they will introduce next year a new type of basket, the Baby shower. Due to this change in the operation of the business, they have hired you to make a budget for the coming year. After sitting down with them on a meeting, here are the information you have gathered, along with the Balance sheet for 2022. Cottage Industries Non-Current assets Workshop Current assets Inventory Trade receivables Cash at bank Total assets Current liabilities Trade payables Loan Capital Add Net Profit Less Drawings Feb. 300 250 March Apr 100,000 Additional Information's: 1. The lunch box currently sales at $14. per unit, but as a 10% rise in salaries is expected on January 1, the selling price will rise accordingly. 2. The selling price for the Baby shower is expected to be $24 per unit. 3. Expected sales are as follows: Units Jan 5,500 12,480 1,000 118,980 A cash budget A Income statement and Balance sheet 2,000 2,700 21,380 95,300 121,380 2,400 118,980 10. Every month, the owner withdraw $200 for personal expenses. 11. Overheads are $500 per month and are paid when they are due 12. Inventory at the end of 2023 is expected to be $6.000 From the information above, please issue: May 0 400 500 June July The Lunch box 350 200 350 The Baby shower 400 500 170 4. A new machine will be purchased on January 1st 2023 for $ 3.000. 5. Cottage Industries paid $300 on January for the machine, and then took a loan for a total amount $2.700. Each payment is of $300 and happens every second month starting on February 1, 2023. 6. The insurance fee are payed monthly, and are $750. 7. The raw material for the lunch box is $10. and $18 for the Baby shower. Purchases are paid cash. 400 350 Aug 350 250 8. Sales are 20% cash and 80% credit paid the month after they occur. 9. Salaries are fixed. $1.000 a month. 80 % is paid the same month and 20% is paid a month in array. Sept. 500 250 Oct. 475 375 Nov. Dec. 375 350 350 300 600 400
Expert Answer:
Answer rating: 100% (QA)
1 Preparation of cash budget for Cottage Industries Corttage Industries Budgeted Cash Payments For t... View the full answer
Related Book For
Accounting What the Numbers Mean
ISBN: 978-0078025297
10th edition
Authors: David H. Marshall, Wayne W. McManus, Daniel F. Viele
Posted Date:
Students also viewed these accounting questions
-
Calculate the present value of the Annuity due; when the amount due is $2500, the rate is 5% compounding semiannually and the time to maturity is 20. $66,865.73 $64,325.86 $62,815.76 $69,854.77...
-
Please fill in the missing spots in this income statement. Accounting 102 Chapter 15 Sales Direct Materials Direct Labor Overhead Total Manufacturing Costs Work in Process - January 1 Work in Process...
-
Direct Manufacturing Labor and Variable Manufacturing Overhead Variances. Sarah Beths Art Supply Company produces various types of paints. Actual direct manufacturing labor hours in the factory that...
-
An airplane has a mass of 5000 kg, a maximum thrust of 7000 N, and a rectangular wing with aspect ratio 6.0. It takes off at sea level with a 60 split flap as in Fig. 7.25. Assume all lift and drag...
-
Refer to Exercise 12.53. a. Predict the feedlot time required for a steer fed 15% protein, 1.5% antibiotic concentration, and 5% supplement. b. Do these values of the independent variables represent...
-
Describe the characteristics of a general purpose financial statement.
-
Explain each of the relationships outlined in the quadrants in Figure 10.1 (page 239). Detail the actions that would lead to a favourable change in direction in each of the four relationships...
-
Recently the high and low market prices of Canadian Pacific Limiteds debentures were $790 and $475, respectively. Determine the yield-to-maturity of one of these debentures if it was purchased under...
-
As an analyst, would you recommend to the firm's management that they issue new debt? If yes, how much and at what coupon rate? At that level, how many shares will they purchase?
-
Utilizing Figure develop the eight elements for the following issue: Daimler Auto Parts, Inc., headquartered in Munich, Germany, is attempting to register with the SEC in order to list its stock on...
-
The addition of crash barriers at entrances to parking garages beneath important buildings is an example of ?
-
What is an ADT in data structure?
-
Explain data structure with suitable examples?
-
Write an algorithm to read three different numbers from the user and then find the largest between that three numbers.
-
Using this chapter's heuristic, design materials to support two differing audiences in learning about using new technologies. First, use the heuristic to help design materials for people in...
-
People may respond emotionally as well as cognitively to the communications they read. Think about the last time you reacted emotionally to a document or a website. How did you respond? Excited?...
-
Topic: Increase in rates of Buyer's Stamp Duty for higher-value properties. Recommend two suggestions on what the Singapore government can do to make the policy/initiative above better, and explain...
-
Why should you not model a decision variable as a random variable with a probability distribution?
-
Refer to the consolidated balance sheets on page 712 of the Campbell Soup Company annual report in the appendix. Required: Prepare a common size balance sheet at August 1, 2010, using the following...
-
Income statement format and EPS disclosures. Refer to the consolidated statements of earnings on page 711 of the Campbell Soup Company annual report in the appendix. Required: a. Does Campbell's use...
-
Firm M has a margin of 9%, turnover of 1.6, sales of $800,000, and average stockholders' equity of $360,000. Required: Calculate Firm M's average total assets, net income, return on investment (ROI),...
-
The heat of vaporization of ether is \(25.98 \mathrm{~kJ} / \mathrm{mol}\) at its boiling point, \(34.5^{\circ} \mathrm{C}\). (a) Calculate the rate of change of vapour pressure with temperature...
-
Show that the internal energy of an ideal gas is a function only of temperature.
-
For a gas obeying the equation of state \(V=B+\frac{R T}{P}\), the Joule-Thomson coefficient is given by \[ \mu_{\mathrm{JT}}=-\frac{1}{C_{P}}\left(T \frac{d B}{d T}-B ight) \]
Study smarter with the SolutionInn App