Develop a plan (beginning with this year’s projected income

You have recently been hired as Q & R Manufacturing’s chief financial officer (CFO) by the firm’s chief executive officer (CEO). The CEO tells you that in the past, a lack of financial planning has frequently caused the firm to have to rush out and get outside funding by either borrowing money (selling bonds) or selling stock. He wants to avoid this going forward and has asked you to develop a plan (beginning with this year’s projected income statement) that will let him know ahead of time if external funds will need to be raised to carry out next year’s plans and budget.

[shortposting]

Determine whether there will be an excess of funds or required new external funding needed for next year, given the information below for Q & R Manufacturing.

Projected year-end income statement and balance sheets for the current 20XX0 year are as follows:

Q & R Manufacturing Income Statement

20XX0 [projected]

 

Sales

$ 100,000

Cost of goods sold (COGS)

75,000

Gross profit

25,000

   selling expenses*

(15,000)

   administrative exp.

(1,000)

   marketing expenses

(2,000)

Profit

$7,000

*salespeople are 100% commissionable

 Q & R Manufacturing Balance Sheet

12/31/20XX0 [projected]

 

Assets

 

Liabilities + Stockholder’s Equity

Cash

$ 30,000

    

Accounts Payable

 $ 15,000

Accounts Receivable

60,000

 

Bonds Payable

50,000

Inventory

50,000

 

Common Stock

113,000

Equipment

20,000

 

Retained Earnings

22,000

Buildings

40,000

 

 

 

Total

$200,000

 

Total

$200,000

Assumptions: Sales next year (20XX1)are forecasted to increase 30%.

Using Q & R’s financial statements, complete the following:

  • Calculate the 20XX1 forecasted sales.
  • Determine whether the cost of goods sold and selling expenses are fixed or variable.
  • Calculate the 20XX1 cost of goods sold and selling expenses.
  • Calculate the following accounts for the next 20XX1 year:
    • Cash
    • Accounts Receivable
    • Inventory
    • Accounts Payable
  • Create an income statement (pro forma) and balance sheet (pro forma). Each pro forma should have the same information given in the financial statements above

Looking for a Similar Assignment? Let us take care of your classwork while you enjoy your free time! All papers are written from scratch and are 100% Original. Try us today! Use Code FREE20