Fábrica de Partes del Noroeste, S.A., opened its doors in January 2018 in the Mexicali Valley, to contribute to good listening and to spread good musical appreciation among the inhabitants, and since then it has fulfilled it. (IMAGE) Below, I present you with additional information from Fábrica de Partes del Noroeste, S.A., in order for you to apply the cash budgeting methods mentioned in the heading, to detect cash needs for the year 2022. Additional information on the plans and projects of Fábrica de Partes del Noroeste, S.A., for the following year (2022) are: (a) To continue producing quality products, it plans to invest in machinery for 2022, for a value of $135,000.00. The estimated useful life for depreciation purposes is 10 years. b) The mortgage is paid in equal annual amortizations. c) The company's cash management policy states that the desired cash balance is the equivalent of 7½% of sales.  d) According to its working capital management, prepayments will reduce its balance to $5,512.00 and Sundry Creditors will present a balance of $122,654.00. Taxes payable are in accordance with the income statement. e) In 2022 a capital reserve must be created by taking 5% of the 2021 profits. f) Deferred charges decrease to 75% of their 2021 balance. g) It is considered that accounts receivable, inventories and suppliers will maintain their current behavior, according to their rotations. ATTENTION BARTLEBY EXPERT: focus on answers a) and b).  (values for 2022). Ignore the rest.

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question

Fábrica de Partes del Noroeste, S.A., opened its doors in January 2018 in the Mexicali Valley, to contribute to good listening and to spread good musical appreciation among the inhabitants, and since then it has fulfilled it.

(IMAGE)

Below, I present you with additional information from Fábrica de Partes del Noroeste, S.A., in order for you to apply the cash budgeting methods mentioned in the heading, to detect cash needs for the year 2022.

Additional information on the plans and projects of Fábrica de Partes del Noroeste, S.A., for the following year (2022) are:

(a) To continue producing quality products, it plans to invest in machinery for 2022, for a value of $135,000.00. The estimated useful life for depreciation purposes is 10 years.

b) The mortgage is paid in equal annual amortizations.

c) The company's cash management policy states that the desired cash balance is the equivalent of 7½% of sales. 

d) According to its working capital management, prepayments will reduce its balance to $5,512.00 and Sundry Creditors will present a balance of $122,654.00. Taxes payable are in accordance with the income statement.

e) In 2022 a capital reserve must be created by taking 5% of the 2021 profits.

f) Deferred charges decrease to 75% of their 2021 balance.

g) It is considered that accounts receivable, inventories and suppliers will maintain their current behavior, according to their rotations.

ATTENTION BARTLEBY EXPERT:
focus on answers a) and b).  (values for 2022).

Ignore the rest.

 

Fábrica de Partes del Noroeste, S.A.
АCTIVO
2021
2022
138,783.99
264,350.42
Cash
Accounts Receivable
Inventories
177,931.51
Prepayments
15,496.50
TOTAL A.C.
596,562.42
Land
285,000.00
Building
750,000.00
Accum. Deprec.
105,000.00
Machinery and
Equipment
Accum. Deprec.
258,119.98
103,247.99
TOTAL A.F.
1,084,871.99
Deferred Charges
90,807.46
АCTIVO TOTАL
1,772,241.87
PASIVO
2021
2022
Suppliers
148,276.26
Sundry creditors
Taxes payable
Portion CP Mortgage
188,070.86
157,586.22
33,511.00
TOTAL PASIVO C.P.
527,444.34
Mortgage payable
335,110.00
PASIVO TOTAL
862,554.34
Capital Stock
Retained Earnings
500,000.00
409,687.53
Reserves
CAPITAL CONTABLE
909,687.53
PASIVO + CAPITAL
1,772,241.87
Sobrante/(Faltante)
Transcribed Image Text:Fábrica de Partes del Noroeste, S.A. АCTIVO 2021 2022 138,783.99 264,350.42 Cash Accounts Receivable Inventories 177,931.51 Prepayments 15,496.50 TOTAL A.C. 596,562.42 Land 285,000.00 Building 750,000.00 Accum. Deprec. 105,000.00 Machinery and Equipment Accum. Deprec. 258,119.98 103,247.99 TOTAL A.F. 1,084,871.99 Deferred Charges 90,807.46 АCTIVO TOTАL 1,772,241.87 PASIVO 2021 2022 Suppliers 148,276.26 Sundry creditors Taxes payable Portion CP Mortgage 188,070.86 157,586.22 33,511.00 TOTAL PASIVO C.P. 527,444.34 Mortgage payable 335,110.00 PASIVO TOTAL 862,554.34 Capital Stock Retained Earnings 500,000.00 409,687.53 Reserves CAPITAL CONTABLE 909,687.53 PASIVO + CAPITAL 1,772,241.87 Sobrante/(Faltante)
2022
Estado Resultados
2021
(Presupuesto)
Sales
1,850,453.25
2,128,021.24
Cost of sales
889,657.56
1,021,450.19
Gross profit
960,795.69
1,106,571.05
Operating expenses
461,181.94
553,418.32
ЕBITDA
499,613.75
553,152.73
Interest (9.8)%
36,124.86
88,200.00
ЕBITDA
463,488.89
464,952.73
Таxes
157,586.22
158,083.93
Net Income
342,027.53
395,068.80
Transcribed Image Text:2022 Estado Resultados 2021 (Presupuesto) Sales 1,850,453.25 2,128,021.24 Cost of sales 889,657.56 1,021,450.19 Gross profit 960,795.69 1,106,571.05 Operating expenses 461,181.94 553,418.32 ЕBITDA 499,613.75 553,152.73 Interest (9.8)% 36,124.86 88,200.00 ЕBITDA 463,488.89 464,952.73 Таxes 157,586.22 158,083.93 Net Income 342,027.53 395,068.80
Expert Solution
steps

Step by step

Solved in 3 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education