Assume ABC Company has asked you to not only prepare their 2013 year-end Balance Sheet butto also provide pro-forma financial statements for 2014. In addition, they have asked you toevaluate their company based on the pro-forma statements with regard to ratios. They also wantyou to evaluat

Assume ABC Company has asked you to not only prepare their 2013 year-end Balance Sheet but
to also provide pro-forma financial statements for 2014. In addition, they have asked you to
evaluate their company based on the pro-forma statements with regard to ratios. They also want
you to evaluate 3 projects they are considering. Their information is as follows:
End of the year information:
Accounts Receivable
Accumulated Depreciation
Accounts Payable
Short-term Notes Payable
Long-term Notes Payable
Common Stock
Retained Earnings

Ending Balance

Additional Information:

Sales for December total 12,000 units. Each months sales are expected to exceed the
prior months results by 5%. The products selling price is $15 per unit.

Company policy calls for a given months ending inventory to equal 80% of the next
months expected unit sales. The December 31 2012 inventory is 9,400 units, which
complies with the policy. The purchase price is $8 per unit.

Sales representatives commissions are 10.0% of sales and are paid in the month of the
sales. The sales managers monthly salary will be $3,500 in January and $4,000 per
month thereafter.

Monthly general and administrative expenses include $8,000 administrative salaries,
$5,000 depreciation, and 0.9% monthly interest on the long-term note payable.

The company expects 30% of sales to be for cash and the remaining 70% on credit.
Receivables are collected in full in the month following the sale (none is collected in the
month of sale).

All merchandise purchases are on credit, and no payables arise from any other
transactions. One months purchases are fully paid in the next month.

The minimum ending cash balance for all months is $140,000. If necessary, the company
borrows enough cash using a short-term note to reach the minimum. Short-term notes
require an interest payment of 1% at each month-end (before any repayment). If the
ending cash balance exceeds the minimum, the excess will be applied to repaying the
short-term notes payable balance.

Dividends of $100,000 are to be declared and paid in February.

No cash payments for income taxes are to be made during the first calendar quarter.
Income taxes will be assessed at 35% in the quarter.

Equipment purchases of $55,000 are scheduled for March.

ABC Companys management is also considering 3 new projects consisting of the purchase
of new equipment. The company has limited resources, and may not be able to complete
make all 3 purchases. The information is as follows for the purchases below.
Project 1

Project 2

Project 3

Purchase Price




Required Rate of Return




Time Period

3 years

5 years

2 years

Cash Flows Year 1




Cash Flows Year 2




Cash Flows Year 3




Cash Flows Year 4




Cash Flows Year 5




Page 2 of 3

BMAL 530

Required Action:
Part A:

Prepare the year-end balance sheet for 2013. Be sure to use proper headings.

Prepare budgets such that the pro-forma financial statements may be prepared.

Sales budget, including budgeted sales for April.

Purchases budget, the budgeted cost of goods sold for each month and quarter, and the
cost of the March 31 budgeted inventory.

Selling expense budget.

General and administrative expense budget.

Expected cash receipts from customers and the expected March 31 balance of accounts

Expected cash payments for purchases and the expected March 31 balance of accounts

Cash budget.

Budgeted income statement.

Budgeted statement of retained earnings.

Budgeted balance sheet.

Part B:

Calculate using Excel formulas, the NPV of each of the 3 projects.

It is possible that ABC Company may not be able to complete all 3 projects. Therefore,
advise ABC Company as to the order in which they should pursue the projects (i.e.,
which project should ABC Company attempt to do first, second, and last).

Provide justification and analysis as to why you chose the order you did. The analysis
must also be done in Excel, not in a separate document.

Homework Market
Calculate your paper price
Pages (550 words)
Approximate price: -

Why Homework Market


Quality Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

Homework Market

Qualified Writers

We have hired a team of professional writers experienced in academic and business writing. Most of them are native speakers and PhD holders able to take care of any assignment you need help with.


Unlimited Revision

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account.


Timely Delivery

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. We will always strive to deliver on time.


Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text.


Customer Support 24/7

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

Calculate the price of your order

Total price:

How it works?

Follow these simple steps to get your paper done

Homework Market

Place your order

Fill in the order form and provide all details of your assignment.

Homework Market

Proceed with the payment

Choose the payment system that suits you most.

Homework Market

Receive the final file

Once your paper is ready, we will email it to you.

Homework Market Writing Services

No need to work on essay at night. Sleep tight, we will cover your back. We offer all kinds of essay writing services.

HomeworkMarket HomeworkMrket


Essay Writing Services

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.

HomeworkMarket HomeworkMarket


Admission Essays

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.

HomeworkMarket HomeworkMarket


Essay Editing

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.

HomeworkMarket HomeworkMarket

Research Paper

Research Paper

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied.