NAME: Garden Sales, Inc. December 31, 2017 25 200 Cash Accounts Receivable Inventory Prepaid Rent $ $ $ $ 50.000 112.500 61 800 12.000 Account Payable Working Capital Line Note Payable 5 $ s 50.000 Prop. Plant & Equip Accum Depr $ $ Net PPBES 900,000 100.000 800,000 Common Stock Retained Earnings $ $ 200.000 761,100 Total Assets 1.036,500 1.036.300 in Jan to Bad Debt Exp You are the Business Manager of Garden Sales, Inc and the bank has asked you to prepare a cash and earings budget/forecast and Pro-Forma Balance Sheet and Income Statement for the next quarter. After your disenssion 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 $5,000 each month, beginning January through April. Cost of Sales represents 60% of sales, each month. Cash Operating Expenses are 10% of sales, exclusive of Depreciation expense Depreciation Expense is $8,000, per month and prepaid rent is amortized at $2,000 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, $5,000 from Nov A/R Sales will be written off 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 In March, the company is planning on replacing an outdated machine.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 $30,000. The old machine originally cost $25,000, with a Net Book Value of $7,500 and will be sold for $5,000 The Company does not pay or accrue for taxes until the end of December The Company plans to pay a cash dividend of $15,000 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 $15,000, plus interest of $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 $75,000 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 1% 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 (rood form) Check Figures for 03/31 Net Income: (3mo) $60.849.19 Total Assets: $1,077,800.00