Garden Sales, Inc. December 31, 2017 24,600 50,000 112,500 $ 5 Cash Accounts Receivable Inventory Prepaid Rent $ 5 5 $ Account Payable Working Capital Line Accrued Interest Payable Note Payable 50.300 22,000 5 50,000 Prop, Plant & Equip Accum Depr $ s Net PPBE 5 900,000 (100,000 300,000 Common Stock Retained Earnings $ $ 200,000 750,200 Total Assets $ 1,034,000 5 3,034 800 . . . You are the Business Manager of Garden Sales, Inc and the bank has asked you to prepare a cash and earnings budget/forecast and Pro-Forma Balance Sheet and Income Statement for the next quarter. After your discussion with the various departments, you have come up with the following information/assumptions: November 2017 and December 2017 sales were $100,000, each month Sales for the following three months will increase by $2,500 each month, beginning January through April . Cost of Sales represents 60% of sales, each month. Cash Operating Expenses are 20% of sales, exclusive of Depreciation expense Depreciation Expense is $6,500 per month and prepaid rent is amortized at $1,000 per month of the month's sales, 25% is collected as cash with the remaining placed on customer's account. Customer's accounts are usually paid off over a 2 month period (50% each month) beginning the month following the sale The CFO just informed you that one customer has filed bankruptcy therefore, $15,000 from Nov A/R Sales will be written off in Jan to Bad Debt Exp. To maintain sufficient inventory, the company purchases 100% of the next month's cost of sales. They pay for 60%, in cash, in the month they purchase and pay the remaining 40% in the following month. In March, the company is planning on replacing an outdated machine. The new machine will cost $15,000. The old machine originally cost $10,000, with a Net Book Value of $2,000 and will be sold for $4,000 The Company does not pay or accrue for taxes until the end of December. The Company plans to pay a cash dividend of $7,500 at the end of March Assume all operating expenses incurred during the month are paid, in cash, during the same month incurred The Note Payable requires a principal payment of $22,000, plus interest of $1,500, at the end of March. For this note, no interest is Accrual/Expense until interest is paid The minimum cash month end balance required according to the bank agreement is $65,000 for any given month beginning Jan 30, 2018 A working capital line of credit is available, up to $100,000, and if needed, money is taken out at the beginning of the month. Interest is 2% per month Interest is paid on the working capital line when principal payments are paid on the debt; at the end of any given month Interest is accrued on the working capital line effective the beginning of the month when money is received 1. Prepare a detailed Cash Budget Forecast for each month of Jan, Feb and March, 2018 2. Prepare an Income Statement for the 3-month period ending March 2018 (good form) 3. Prepare a Balance Sheet as of March 31, 2018 (good form) 4. Assignment must be tumed in as HAND WRITTEN document. Check Figures for 03/31 Net Income: (3mo) $25,115.18 Total Assets: $1,052,300.00 . . . . . Garden Sales, Inc. December 31, 2017 24,600 5 5 Cash Accounts Receivable Inventory Prepaid Rent 5 5 5 5 50,000 112,500 50.300 22.000 Account Payable Working Capital Line Accrued interest Payable Note Payable 5 50,000 Prop, Plant & Equip Accum Depr 5 5 Net PPEES 500.000 100 000 300,000 5 5 Common Stock Retained Earnings 200,000 750,200 Total Assets $ 1.034.800 5 2014, BOO . . . You are the Business Manager of Garden Sales, Inc and the bank has asked you to prepare a cash and earnings budget/forecast and Pro-Forma Balance Sheet and Income Statement for the next quarter. After your discussion with the various departments, you have come up with the following information/assumptions: November 2017 and December 2017 sales were $100,000, each month Sales for the following three months will increase by $2,500 each month, beginning January through April Cost of Sales represents 60% of sales, each month. Cash Operating Expenses are 20% of sales, exclusive of Depreciation expense Depreciation Expense is $6,500, per month and prepaid rent is amortized at $1,000 per month of the month's sales, 25% is collected as cash with the remaining placed on customer's account. Customer's accounts are usually paid off over a 2 month period (50% each month) beginning the month following the sale The CFO just informed you that one customer has filed bankruptcy therefore, $15,000 from Nov A/R Sales will be written off in Jan to Bad Debt Exp. To maintain sufficient inventory, the company purchases 100% of the next month's cost of sales. They pay for 60%, in cash, in the month they purchase and pay the remaining 40% in the following month. In March, the company is planning on replacing an outdated machine. The new machine will cost $15,000. The old machine originally cost $10,000, with a Net Book Value of $2,000 and will be sold for $4,000 The Company does not pay or accrue for taxes until the end of December The Company plans to pay a cash dividend of $7,500 at the end of March. Assume all operating expenses incurred during the month are paid, in cash, during the same month incurred The Note Payable requires a principal payment of $22,000, plus interest of $1,500, at the end of March. For this note, no interest is Accrual/Expense until interest is paid The minimum cash month end balance required according to the bank agreement is $65,000 for any given month beginning Jan 30, 2018 A working capital line of credit is available, up to $100,000, and if needed, money is taken out at the beginning of the month. Interest is 2% per month. Interest is paid on the working capital line when principal payments are paid on the debt; at the end of any given month. Interest is accrued on the working capital line effective the beginning of the month when money is received. . . . . 1. Prepare a detailed Cash Budget/Forecast for each month of Jan, Feb and March, 2018 2. Prepare an Income Statement for the 3-month period ending March 2018 (good form) 3. Prepare a Balance Sheet as of March 31, 2018 (good form) 4. Assignment must be turned in as HAND WRITTEN document. Cheek Figures for 03/31 Net Income: (3mo) $25,115.18 Total Assets: $1,052,300.00