I need help balancing my pro forma balance sheet. The first two photos on the bottom are the assignment and I have done all the work but, need help with the excel slide (Balance Sheet) for "Awesome, LLC. Pro Forma Balance Sheet at December 31, 2021"

A | B i c D Awesome, LLC Projected Balance Sheet at December 31, 2020 'Looowmmb'w'na'ak Assets Liabilities 8:. Stockholder's Equity Current Assets: Current Liabilities: Cash 20,000.00 Accounts Payable 80,000.00 Accounts Receivable 110,000.00 Inventory 150,000.00 Total Liabilities 80,000.00 10 11 Long Term Assets: Stockholder's Equity 12 Building 8; Equiptment, net 200,000.00 Common Stock 300,000.00 13 Retained Earnings 100,000.00 14 15 Total Stockholder's Equity 400,000.00 16 _17 Total Assets: ($80,000.00 Total Liabilities & Stockholder's Equity: S 480,000.00 3 E 20 i Beginning Balance Sheet Budgeting Assumptions Purchase Budget Cash Receipts Budget l t G) information: Awesome, LLC. is a wholesale electrical distributor. The following projections have been made for the 2021 budget: Sales Forecast $200,000 $220,000 $130,000 $210,000 CostDara: $200,000 Average Purchase Price of Product: $130,000 60% of selling price $175,000 $1?0,000 Commission to Sales People: $185,000 10% of sales $200,000 $210,000 Other Operating Expenses: $220,000 $42,000 per month, including $2,000 depreciation, not including interest expense (if any.) $230,000 Awesome, LLC Protected Balance Sheet at December 31, 2020 Assets Equities Cash 3: 20,000 Accounts Payable Accounts Receivable 110,000 (for merchandise) '3 30, 000 Inventory 150,000 Common Stock 300,000 Building 3: Equipment, net 200,000 Retained Earnings 100,000 Total $430,000 Total 430 000 Other Information: Awesome maintains inventory at 90% of the coming month's sales requirements. Sales are collected 40% in the month of sale, 53% in the following month. Bad debts are written off immediately, if not collected in the month following the sale. Purchases are paid 30% in the month of purchase, 70% in the followmg month All other expenses requiring cash are paid inthe month incurred. The board of directors plans to declare a $4,000 dividend on May 10, 2021, payable June 2, 202 1. The company wishes to maintain aminimum cash balance of $15,000. A line of credit has been negotiated, to be used only when necessary, at an interest rate of 12%. h. No capital purchases are planned. eeces 03 Required: In Excel, prepare a monthly budget for January to December, 202 1 , with totals for the year, to include: 1. A budgeted income statement 2. A purchase budget 3. A cash receipts budget 4. A cash disbursements budget 5. A cash budget and 6. A proforma balance sheet as of December 31, 2021. Notes 3: Hints... 1. If you feel that some critical piece of information is missing, make and highlight an appropriate assumption. If you wish, you can check with me about the need for and validity of a particular assumption. 2. I recommend constructing the statements for one month and then copying the formulas over to the remaining months. I will look at the copy of your spreadsheet on the disk to see what formulas you have used to develop your model. Make sure you provide instructions for other users, if the loan calculation isn't automatic. Ignore taxes. :P'E" A A | a | L | L} t. r e 1 2 Budgeted Income Statement 3 Awesome, LLC 4 For the year ended December 31, 2021 5 6 Sales: . 2,350,000.00 _7 Cost of Good Sold: . {1,410,000.00} 8 Gross Profit: . 940,000.00 9 10 Operating Expenses: _11 Selling Expenses: . {236,000.00} 12 Depreciation Expense: . {24,000.00} 13 Other Operating Expenses: . {480,000.00} 14 Total Operating Expenses: . {740,0 _____ ]: is | _I 16 Total Operating Income: . 200,000.00 1? 18 Interest Expense: . _19 Bad Debt Expense: . {40.26667} 20 21 Net Income: 153,733.33 22 23 4 b ...| Cash Receipts Budget { Cash DisbursementBudget {Cash Budget Income Statement ' A I5 I L U 1 Awesome, LLC. 2 Pro Forma Balance Sheet 3 at December 31, 2021 4_ 5 Assets Liabilities & Stockholder's Equity 5 Current Assets: Liabilities: 7 Cash: 254,933.33 Accounts Payable: 96,180.00 3 Account's Receivable: 132,000.00 3 Inventory: 124,200.00 Total Liabilities: S 96,180.00 O 1 LongTerm Assets: Stockholder's Equity: 2 Building 8; Equipment: 176,000.00 Common Stock: 300,000.00 3 Retained Earnings: 249,733.33 4 5 Total Stockholder's Equity: 549,733.33 6 7 Total Assets: 687,133.33 Total Liabilities 81 Stockholder's Equity: 645,913.33 3_ 9_ 20 1 > Cash Disbursement Budget Cash Budget Income Statement Balance Sheet Statement of Sto H I u :5. u 1 Awesome, LLC. 2 Statement of Stockholder's Equity 3 at December 31, 2021 1- 5 Common Stock Retained Earnings Total Stockholder's Equity 5 Beginning Balance: 300,000.00 5 100,000.00 5 400,000.00 7 Add: Issuance of Common Stock: , S 400,000.00 3 Add: Net Income: 5 153,733.33 5 553,733.33 3 Less: Dividends Paid 5 {4,000.00} 5 549,733.33 0 Ending Balance: 300,000.00 5 249,733.33 5 549,733.33 1_ 2_ 3_ i -. \"a :1 5_ 7_ 3_ 9_ LO 4 v Cash Budget Income Statement Balance Sheet Statement of Stockholder's Equi (-9