Alexa had recently taken over her aunts business selling pots and ceramic wares after she graduated from
Question:
Alexa had recently taken over her aunt’s business selling pots and ceramic wares after she graduated from JP University with a Bachelor of Business in 2019. Now she wants you to do some financial analysis for the business. Alexa has provided you with the following financial statements for 2017/2018 and 2018/2019 fiscal years. Please ignore any taxation-related matters in this question.
following forecasts for her business in 2021.
Quarters | Sales Revenue | Purchases |
Q3 2020 (Actual) | 50,000 | 9,750 |
Q4 2020 (Actual) | 55,000 | 10,000 |
Q1 2021 | 75,000 | 12,500 |
Q2 2021 | 60,000 | 10,500 |
Q3 2021 | 65,000 | 11,000 |
Q4 2021 | 60,000 | 10,000 |
Cash collections 70% of Alexa’s quarterly sales are cash sales and the remaining 30% are credit sales. Cash collections from credit customers are:
80% of credit sales are collected in the quarter following the sale.
20% of credit sales are collected in the second quarter following the sale.80% of all purchases are paid for in the quarter they are purchased, with the remaining 20% paid for in the following quarter. The business also plans to take out a small business loan of $50,000 at the end of Quarter 1 2021 and will be repaying it back in Quarter 1 of 2022. Equipment costing $70,000 is expected to be bought in Q2 2020 following the receipt of the business loan.
The selling expenses are $15,000 each quarter. Administrative expenses are $12,000 per quarter, excluding depreciation expenses. Expenses are paid in the quarter they are incurred. Alexa also predicts cash at hand amounting to $16,300 as at 30th June 2020.
Required:
From the information above, prepare a properly classified Income Statement for the 2019/2020 fiscal year. From the information above, prepare Balance Sheet as at the fiscal end of 2020. Prepare a schedule of cash collections, a schedule of purchase payments, and a cash budget for all four quarters in 2021,business as at the fiscal end of 2023.