Take Home Problem assigned 11/05. Turn in by the beginning of class on 11/12 NAME: Garden Sales, Inc. Detember 31, 2017 Account Payable Working Capital Line Note Payable Cash 25,200 60,000 112,500 Accounts Receivable Prepaid Rent Prop, Plant & Equip 50,000 900,000 $ 100,000) 800,000 S1,047,500 Common Stack Accum Depr Retained Earnings 72,300 Net PP&E $ Total Assets 5 1,047,500 You are the Business Manager of Garden Sales, Inc and the bank has asked you to prepare a cash and carnings 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 assumptions November 2017 and December 2017 sales were $100,000, each month . Because of a growing economy, sales for the following three months are expected to increase by $5,000 each month beginning January through April. Cost of Sales represents 60% of sales, each month. . Cash Operating Expenses are 15% of sales, exclusive of Depreciation expense Depreciation Expense is $15,000, 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, $10,000 from Nov A/R Sales will be written off coMt STATEMENT. in Jan to Bad Debt Exp. i 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 In March, the company is planning on replacing an outdated machine.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 $40,0o0 The old machine originally cost $30,000, with a Net Book Value of $10,000 and will be sold for $7,500 The Company does not pay or accrue for taxes until the end of December The Company plans to pay a cash dividend of $20,000 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 $10,000, plus interest of $500, at the end of March. For this note, no interest is Accrued/Expensed until interest is paid The minimum cash month end balance required according to the bank agreement will $90,000 for any given month ginning Jan 2017 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 expense is 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. Any excess cash estimated at the end of the month will be used to pay the working capital line balance and associated interest at the end of the month. . Check Figures for 03/31 1. Prepare a Cash Budget/Forecast for Jan, Feb and March, 2018 (9pts) 2. Prepare an Income Statement for the 3-month period ending March 2018 (8 pts) 3. Prepare a Balance Sheet as of March 31, 2018 (8 pts) Total Assets $1,083,500.00 Interest Exp (3mo) S2,105.44 Retained Earnings $772,194.56