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...
-
The characteristic equation of a certain system is s2 + 10ds + 29d2 = 0, where d is a constant, (a) For what values of d is the system stable? (b) Is there a value of d for which the free response...
-
Data for Hermann Corporation are shown below: Fixed expenses are $30,000 per month and the company is selling 2,000 units per month. Required: 1. The marketing manager argues that a $5,000 increase...
-
Consider the following cash flow profile and assume MARR is 10 percent/year. a. Determine the IRR(s) for this project. b. Is this project economically attractive? EOY 0 1 2 3 4 5 6 NCF -$101 $411...
-
Gross Profit Calculations and Repossessed Merchandise Basler Corporation, which began business on January 1, 2010, appropriately uses the installment-sales method of accounting. The following data...
-
The accompanying tree diagram represents an experiment consisting of two trials. Use the diagram to find the given probability. P(Cn E) E 0.8 A 0.2 0.2 EC 0.5 E 0.5 B 0.5 EE EC 0.3 0.3 C 0.7 E
-
Create a concept map that depicts your assumptions and findings of the theory-practice gap. You are a staff nurse working in an intensive care unit and assigned to care for a 75-year-old African...
-
A thermistor in the circuit shown in Figure 7 is placed on a roof top where the temperature of the roof is changing due to the environmental heat. The thermistor has the following specification,...
-
Why does the matter of representation matter so much for Indigenous peoples? For example, April exclaims when she reads her adoption document that officials describe the kids as they would animals....
-
A 204 ohms and a 2902 ohms resistor are connected in series with a 10-V battery. What is the voltage across the second resistor?
-
Explain what the code segment below is doing, in general. What is the output of the code? (show the entire, exact output.) for (int i=1; i
-
A manufacturer of jeans is interested in developing an advertisement campaign that will reach four different groups. Advertisement campaigns can be conducted through TV, radio and magazines. The...
-
Your mom is expected to get $140,000 in 15 years when she retires from her job. She, however, wanted to open a shop now to generate a second income when she becomes jobless. In order to finance her...
-
22 Which business process reengineering principle is applied when the traditional approvals for routine purchases are removed and replaced by users placing the orders themselves? A. have output users...
-
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),...
-
Suppose you currently expect the stock in Example 10.1 to earn a 10% rate of return. Then some macroeconomic news suggests that GDP growth will come in at 5% instead of 4%. How will you revise your...
-
The risk-free rate is 8% and the expected return on the market portfolio is 16%. A firm considers a project that is expected to have a beta of 1.3. a. What is the required rate of return on the...
-
Fidelity provides data on the risk and return of its funds at www.fidelity.com. Click on the News and Research link, then choose Mutual Funds from the submenu. In the Search and Compare Funds...
Study smarter with the SolutionInn App