ACCT 212 Project 3 Instructions INSTRUCTIONS: Using the 2023 trial balance and additional information below, prepare the projected (2024) financial statements for Walnut Grove. The prior year data (provided) is the starting point for your projections, and then each of the assumptions listed below will also be used. Prepare an Excel workbook which contains the following information: Tab 1: 2023 Trial Balance (provided in this document) Tab 2: 2024 Projected Income Statement Tab 3: 2024 Projected Balance Sheet Tab 4: 2024 Projected Statement of Cash Flows Assumptions: 1. Sales will change as follows: a. Material & Supplies Sales will increase 7% b. Small Tool Sales will increase 4% c. Tool Rental Revenue will continue throughout the 2024 year. An average of 20 tools will be rented each week, at an average of $76 per week. 2. Vendor compensation will increase consistently with Material & Supplies Sales and Small Tools Sales. 3. Cost of sales for materials and supplies and small tools will increase proportionately based on their current percentage of sales, respectively. (HINT: You will need to use vertical analysis.) 4. Small tools, including blades and other items, will be expected, and are expected to total $8,400 in 2024. 5. Office supplies and postage are expected to increase by 12% during 2024. 6. On January 1st, the company will invest $180,000 in new equipment for its custom cabinet division. This equipment will have a 6year life and should be depreciated using the straightline method. This purchase represents the only expected change to property, plant, and equipment. The company will finance the equipment purchase with a 6 year note at 4.60% interest. You will need to use an amortization schedule to find the principle and interest payment amounts. The loan is paid monthly.

7. In relation to #6 above, the custom cabinet sales division begins operations in 2024. The following assumptions must be used to project the impact on the financial statements. (Hint: You may need to add accounts to the trial balance.)

a. Walnut Grove anticipates that it will sell 190 cabinets at an average selling price of $3,750 each during 2024. b. Direct materials per cabinet are $530 per unit. c. The direct labor per cabinet is 4.0 hours, and Walnut Grove pays $39.5/hour for this labor. d. Factory overhead is calculated at 50% of direct labor. 8. The Building is being depreciated over a 39year life. 9. The Computers & Software are being depreciated over a 3year life. 10. The Furniture & Fixtures are being depreciated over a 5year life. 11. Because of the new cabinet division, insurance costs will increase annually by $39,000, effective January 1. The company prepaid 2 years of this insurance and received a 3% discount for the 2year prepayment. 12. On March 1, a new cabinet division manager will be hired at a cost of $64,000. In addition to the new cabinet division manager, 2 new employees will be hired at an average wage of $24.00 per hour, employees work an average of 40 hours per week. Payroll taxes should be calculated at 16% of wages. 13. With 20 weeks remaining in the year, 3 additional employees will be hired at a rate of $19.00 per hour, based on an average of 35 hours per week. 14. The income tax rate is 21%. 15. At the end of the year, Walnut Grove will have $38,000 in ending inventory. 16. Purchases are made evenly throughout the year and are paid in full in the month following purchase. 17. Sales are collected in full the month following the sale. During the month of December, invoiced sales totaled $150,500. 18. The sales tax rate is 6.50%. 19. At the end of the year, Walnut Grove has received full payment for 20 custom cabinet orders that will be completed in January 2024.

WALNUT GROVE TRIAL BALANCE For the Years Ended December 31, 2023 and 2024 Walnut Grove Projected Income Statement For the Year Ended December 31, 2024 Walnut Grove Projected Balance Sheet As of December 31, 2024 Walnut Grove Projected Statement of Cash Flows For the Year Ended December 31, 2024 WALNUT GROVE TRIAL BALANCE For the Years Ended December 31, 2023 and 2024 Walnut Grove Projected Income Statement For the Year Ended December 31, 2024 Walnut Grove Projected Balance Sheet As of December 31, 2024 Walnut Grove Projected Statement of Cash Flows For the Year Ended December 31, 2024