Question
Assume ABC Company has asked you to not only prepare their 2017 year-end Balance Sheet but to also provide pro-forma financial statements for 2018. In
Assume ABC Company has asked you to not only prepare their 2017 year-end Balance Sheet but to also provide pro-forma financial statements for 2018. In addition, they have asked you to evaluate their company based on the pro-forma statements with regard to ratios. They also want you to evaluate 3 projects they are considering. Their information is as follows:
End of the year information:
Account | 12/31/17 Ending Balance |
Cash | 50,000 |
Accounts Receivable | 175,000 |
Inventory | 126,000 |
Equipment | 480,000 |
Accumulated Depreciation | 90,000 |
Accounts Payable | 156,000 |
Short-term Notes Payable | 12,000 |
Long-term Notes Payable | 200,000 |
Common Stock | 235,000 |
Retained Earnings | solve |
Additional Information:
- Sales for December total 10,000 units. Each months sales are expected to exceed the prior months results by 5%. The products selling price is $25 per unit.
- Company policy calls for a given months ending inventory to equal 80% of the next months expected unit sales. The December 31 2017 inventory is 8,400 units, which complies with the policy. The purchase price is $15 per unit.
- Sales representatives commissions are 12.5% of sales and are paid in the month of the sales. The sales managers monthly salary will be $3,500 in January and $4,000 per month thereafter.
- Monthly general and administrative expenses include $8,000 administrative salaries, $5,000 depreciation, and 0.9% monthly interest on the long-term note payable.
- The company expects 30% of sales to be for cash and the remaining 70% on credit. Receivables are collected in full in the month following the sale (none is collected in the month of sale).
- All merchandise purchases are on credit, and no payables arise from any other transactions. One months purchases are fully paid in the next month.
- The minimum ending cash balance for all months is $50,000. If necessary, the company borrows enough cash using a short-term note to reach the minimum. Short-term notes require an interest payment of 1% at each month-end (before any repayment). If the ending cash balance exceeds the minimum, the excess will be applied to repaying the short-term notes payable balance.
- Dividends of $100,000 are to be declared and paid in February.
- No cash payments for income taxes are to be made during the first calendar quarter. Income taxes will be assessed at 35% in the quarter.
- Equipment purchases of $55,000 are scheduled for March.
Part A:
- Prepare budgets such that the pro-forma financial statements for the first quarter of 2018 may be prepared.
- Expected cash receipts from customers and the expected March 31 balance of accounts receivable.
- Expected cash payments for purchases and the expected March 31 balance of accounts payable.
- Cash buget
- Budgeted income statement.
- Budgeted statement of retained earnings.
- Budgeted balance sheet.
Show excel formula
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started