Using the 2019 trial balance and additional information below, prepare the projected (2020) 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: 2019 Trial Balance (provided in this document)

Tab 2: 2020 Projected Income Statement

Tab 3: 2020 Projected Balance Sheet

Tab 4: 2020 Projected Statement of Cash Flows Assumptions:

1. Sales will change as follows:

a. Material & Supplies Sales will increase 7.5%

b. Small Tool Sales will increase 8.0%

c. Tool Rental Revenue will continue throughout the 2020 year. An average of 20 tools will be rented each week. The weekly rental per tool is $70. Assume that the average number of tools given will be rented for all 52 weeks.

2. Vendor Compensation will increase consistently with the sum increase of 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, is expected to total $7,500 in 2020.

5. Office supplies and postage are expected to increase by 20% during 2020.

6. On January 1st, the company will invest $140,000 in new equipment for its custom cabinet division.

a. This equipment will have a 5-year life and should be depreciated using the straight-line method. This purchase represents the only expected change to property, plant, and equipment.

b. The company will finance the equipment purchased with a 5-year note at 3.25% 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 2020. 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 120 cabinets at an average selling price of $2,635.

b. Direct materials per cabinet are $925 per unit.

c. The direct labor per cabinet is 6 hours, and Walnut Grove pays $35.00/hour for this labor.

d. Factory overhead is calculated at 60% of direct labor.

8. The building is being depreciated over a 39-year life, the computers and software are being depreciated over a 3-year life, and the furniture and fixtures are being depreciated over a 5-year life, all using straight-line depreciation.

9. Because of the new cabinet division, annual insurance costs will increase to $30,000, effective January 1. The company prepaid 2 years of this insurance and received a 4% discount for the 2-year prepayment.

10. On January 1, a new cabinet division manager will be hired at a cost of $60,000. In additional to the new cabinet division manager, 3 new employees will be hired at an average wage of $20.00 per hour, employees work an average of 40 hours per week. Payroll taxes should be calculated at 22% of wages.

11. With 22 weeks remaining in the year, 3 additional employees will be hired at a rate of $17.00 per hour, based on an average of 35 hours per week.

12. The income tax rate is 21%.

13. At the end of the year, Walnut Grove will have $62,000 in ending inventory.

14. In relation #13, purchases are made evenly throughout the year and are paid in full in the month following purchase.

15. Sales are collected in full the month following the sale. During the month of December, invoiced sales totaled $156,750.

16. The sales tax rate is 6.3%.

17. At the end of the year, Walnut Grove has received full payment for 15 custom cabinet orders that will be completed in January 2021.

2020 Credit WALNUT GROVE TRIAL BALANCE For the Years Ended December 31, 2019 and December 31, 2020 2019 Debit Credit Debit Cash 185 500 Accounts Receivable 125,600 Inventory 55,000 Prepaid Expenses Building 275,000 Computers & Software 10,000 Furniture & Foxtures 25,000 Land 75,000 Machinery & Equipment Accumulated Depreciation 15,385 Accounts Payable 48,500 Payroll Tax Payable 1,050 Sales Tax Payable 7,913 Unearned Revenue Line of Credit 300,000 Notes Payable Peters, J., Capital 2,500 Peters, M., Capital 2,500 Retained Earnings 258,429 Custom Cabinet Sales Material & Supplies Sales 282,714 Small Tool Sales 34,932 Tool Rental Revenue 12,648 Vendor Compensation Revenue 629 COGS: Custom Cabinets COGS: Material & Supplies 90,468 COGS: Small Tools 21,309 COGS: Wages 33,060 Depreciation Expense 8,775 Insurance Expense 6,300 Office Supplies Expense 1,435 Payroll Tax Expense 5,950 Postage Expense 340 Small Tool Expense 6,041 Interest Expense 11,900 Income Tax Expense 30,522 967,200 967,200 2020 Credit WALNUT GROVE TRIAL BALANCE For the Years Ended December 31, 2019 and December 31, 2020 2019 Debit Credit Debit Cash 185 500 Accounts Receivable 125,600 Inventory 55,000 Prepaid Expenses Building 275,000 Computers & Software 10,000 Furniture & Foxtures 25,000 Land 75,000 Machinery & Equipment Accumulated Depreciation 15,385 Accounts Payable 48,500 Payroll Tax Payable 1,050 Sales Tax Payable 7,913 Unearned Revenue Line of Credit 300,000 Notes Payable Peters, J., Capital 2,500 Peters, M., Capital 2,500 Retained Earnings 258,429 Custom Cabinet Sales Material & Supplies Sales 282,714 Small Tool Sales 34,932 Tool Rental Revenue 12,648 Vendor Compensation Revenue 629 COGS: Custom Cabinets COGS: Material & Supplies 90,468 COGS: Small Tools 21,309 COGS: Wages 33,060 Depreciation Expense 8,775 Insurance Expense 6,300 Office Supplies Expense 1,435 Payroll Tax Expense 5,950 Postage Expense 340 Small Tool Expense 6,041 Interest Expense 11,900 Income Tax Expense 30,522 967,200 967,200