Posted: September 16th, 2017

Excel Assignment.

Excel Assignment.

Marks            WangQiuxiang652675
1) Do income statements for                    2014        8
2) Do Balance Sheets for                    2014        8
3) Do a pro forma Income Statement for                    2015        10
4) Do a pro forma Balance Sheet for                    2015        10
5) Do Cash Flow Statement for                    2014        10
6) Do ratios for                2013    2014        10
7) Do pro forma Ratios for                    2015        10
8) Do a pro forma cash budget for                    2015        14
9) Do breakeven questions for                 2014    2015        10
10) Do the theory problem below                            10
Total                            100

Theory Problem
It is June        2015        You work at this company.
One of the owners would like to sell some of her shares so she can buy a cottage.
She is offering to sell you 100,000 shares for                      $3.50     each
Assume you have the money to buy them.
Do you buy them ?
Give me reasons for your answer based on such things as book value, return on
investment, trends, cash flow, SME Benchmarking and so on.
2014 Data
WangQiuxiang652675            2014        Other Info        2014        2013        2015
Accounts payable             $980,882         Common Stock         400,000     shares     400,000     shares     400,000     shares
Accounts receivable             $630,628
Amortization expense             $38,000
Beginning Inventory             $760,000         Notes Payable        current
Cash             $343,828         Sales on Credit        90%    percent of net sales
Common stock             $100,000
Ending Inventory             $964,831         Share Price    2013     $1.60     per share    Share Prices based on accounting department’s estimates.
Freight In             $39,660         Share Price    2014     $2.75     per share
Interest expense             $63,401
GIC’s             $300,000         The directors have decided that no new shares will be issued/sold in 2015
Mortgage payable             $911,115
Net Purchases             $2,757,002
Net Sales             $5,717,665
Notes payable             $200,000         Tax rate        40%    Of Net Income    Taxes on the year’s profits are paid in December
Prepaid expenses             $42,089         Amortization Expense        4%     declining balance
Plant and Equipment             $3,900,000
Salaries             $883,718
Utilities             $2,879
Insurance             $2,787
Transport             $20,694
Repairs & Maintenance             $9,585
Advertising             $26,810
Misc. Expense             $49,701
Direct Wages and Expenses             $1,135,500
Comon Stock Dividends             $60,000

2015 Projected Data
Net Sales    12%    increase        Mortgage payments for the year:    2014        2015        2016
Direct Wages & Expenses    11%    increase            Interest    Principal    Interest    Principal    Interest    Principal
Salaries    1.00%    increase            4,499.65    1,989.21    4,378.51    2,110.35     4,250.79     2,238.07
4,489.83    1,999.03    4,368.09    2,120.77     4,240.11     2,248.75
Utilities    2.50%    increase            4,479.96    2,008.90    4,357.61    2,131.25     4,229.43     2,259.43
Insurance    3.00%    increase            4,470.04    2,018.82    4,347.09    2,141.77     4,218.74     2,270.12
Transport    6.00%    increase            4,460.06    2,028.80    4,336.51    2,152.35     4,208.06     2,280.80
R&M    2.00%    increase            4,450.05    2,038.81    4,325.88    2,162.98     4,197.38     2,291.48
Advertising     $4,000     decrease            4,439.98    2,048.88    4,315.20    2,173.66     4,186.70     2,302.16
Misc    2.00%    decrease            4,429.86    2,059.00    4,304.46    2,184.40     4,176.01     2,312.85
Freight-in    10.00%    increase            4,419.69    2,069.17    4,293.68    2,195.18     4,165.33     2,323.53
Net Purchases    11%    increase            4,409.47    2,079.39    4,282.84    2,206.02     4,154.65     2,334.21
Common Stock Dividends     $20,000     increase            4,399.20    2,089.66    4,271.94    2,216.92     4,143.96     2,344.90
Amortization Expense    4.00%    declining balance            4,388.88    2,099.98    4,260.99    2,227.87     4,133.28     2,355.58
Capital purchases     $30,000     new roof in June to be added to plant & equipment            53,336.67    24,529.65    51,842.80    26,023.52    50,304.45    27,561.87