Question

In: Accounting

The projected balance sheet as of the end of the first year of operations will show an owners' equity balance of?

A family friend, Mr. Burn Out availed of the early retirement scheme offered by his employer. He said that he was already tired of the same routine of spending eight full hours in an office doing the same thing for the last twenty years.

Mr. Burn Out plans to get into the field of entrepreneurship. He would invest part of his retirement pay in a business that would deal with the sale of medical supplies to local clinics and hospitals.

When Mr. Burn Out learned that you are an accountant, he confessed that he is excited with his planned investment project, but very much afraid because he cannot afford to fail and lose his hard-earned retirement pay. 

You advised that a Feasibility Study be prepared for his planned investment project. The study, you said, would determine the viability of his proposed business undertaking. it would cover key areas, such as marketing, production or purchasing, and finance, among others. You emphasized that the financial aspect is the most critical of them all. 

Mr. Burn Out requested you to prepare a feasibility study for his proposed business. You immediately started and gathered the following relevant data.

 1. Projected sales for the first year of operations are $288,000, spread evenly during the year. All sales will be on account with an average collection period of one month.

2. The cost ratio will be 60% of sales.

3. At the end of the first year, the acid-test ratio will be 1:1, while the current ratio will be 2:1.

4. Once the business is underway, purchases will replace the stock sold each month. The average payment period for accounts payable arising from the purchases of merchandise will be two (2) months.  

5. Mr. Burn Out will open an account with the nearest bank and deposit $260,000 to start the business. 

6. Various fixed assets will be acquired for cash at a total cost of $240,000. These fixed assets will be depreciated at the rate of 10% per year using the straight-line method. 

7. Operating expenses, other than depreciation, are estimated at $70,000 per year. There will be no accruals and prepayment at year-end.

8. Mr. Burn Out will make drawings in excess of the amount necessary to meet the above plans. 

 

Question: The projected balance sheet as of the end of the first year of operations will show an owners' equity balance of?

Solutions

Expert Solution

Question: The projected balance sheet as of the end of the first year of operations will show an owners' equity balance of?

 

Computation:

Step 1: Compute for the Payment of Purchases

Cost of goods sold $172,800
Add: Ending inventory 28,800
Total Purchases 201,600
Less: Ending accounts payable 28,800
Payment of purchases 172,800

 

Step 2: Compute the drawings.

Initial Investment   $260,000
Add: Collection of AR (288,000 - 24,000)   264,000
Total cash available   524,000
Less Disbursements:    
     Acquisition of fixed  assets 240,000  
     Payment of purchases 172,800  
     Cash Expenses 70,000  
     Ending cash balance 4,800 487,600
Drawings   $36,400

 

Step 3: Compute the owners' equity balance

Initial investment 260,000
Add: Income 21,200
Total 281,200
Less: drawings 36,400
Owners' equity balance $244,800

The projected balance sheet as of the end of the first year of operations will show an owners' equity balance of $244,800. 

Related Solutions

The projected balance of inventories at the end of the first year of operations is?
A family friend, Mr. Burn Out availed of the early retirement scheme offered by his employer. He said that he was already tired of the same routine of spending eight full hours in an office doing the same thing for the last twenty years. Mr. Burn Out plans to get into the field of entrepreneurship. He would invest part of his retirement pay in a business that would deal with the sale of medical supplies to local clinics and hospitals....
The projected balance of accounts receivable at the end of the first year of operations is?
A family friend, Mr. Burn Out availed of the early retirement scheme offered by his employer. He said that he was already tired of the same routine of spending eight full hours in an office doing the same thing for the last twenty years. Mr. Burn Out plans to get into the field of entrepreneurship. He would invest part of his retirement pay in a business that would deal with the sale of medical supplies to local clinics and hospitals....
What is the projected cash balance at the end of the first year of operations?
A family friend, Mr. Burn Out availed of the early retirement scheme offered by his employer. He said that he was already tired of the same routine of spending eight full hours in an office doing the same thing for the last twenty years. Mr. Burn Out plans to get into the field of entrepreneurship. He would invest part of his retirement pay in a business that would deal with the sale of medical supplies to local clinics and hospitals....
As of the end of the first year of operations, the projected total current assets is?
A family friend, Mr. Burn Out availed of the early retirement scheme offered by his employer. He said that he was already tired of the same routine of spending eight full hours in an office doing the same thing for the last twenty years. Mr. Burn Out plans to get into the field of entrepreneurship. He would invest part of his retirement pay in a business that would deal with the sale of medical supplies to local clinics and hospitals....
The projected balance of accounts payable at the end of the first year of operation is?
A family friend, Mr. Burn Out availed of the early retirement scheme offered by his employer. He said that he was already tired of the same routine of spending eight full hours in an office doing the same thing for the last twenty years. Mr. Burn Out plans to get into the field of entrepreneurship. He would invest part of his retirement pay in a business that would deal with the sale of medical supplies to local clinics and hospitals....
the balance sheet at the end of each of the first 2 years of operations indicate...
the balance sheet at the end of each of the first 2 years of operations indicate the following                           2012.                  2011 total current assets. 600000.      560000 total invest.             60000.             40000 property plant & equip. 900000.     700000 current liab.             125000.           65000 long term liab.         350000.          250000 preferred 9% stock 100 par. 100000. 100000 common stock 10 par.     600000.      600000 paid in capital in excess of par common stock                                     75000.             75000 retained earnings.       310000.         210000 If net income is 115000 and...
At the end of the first year of operations, Key Company had a current equity securities...
At the end of the first year of operations, Key Company had a current equity securities portfolio classified as available‐for‐sale securities with a cost of $500,000 and a fair value of $550,000. At the end of its second year of operations, Key had a current equity securities portfolio classified as available‐for‐sale securities with a cost of $525,000 and a fair value of $475,000. No securities were sold during the first year. One security with a cost of $80,000 and a...
. The Balance sheet reveals the firm's assets, liabilities and owners' equity (net worth). But the...
. The Balance sheet reveals the firm's assets, liabilities and owners' equity (net worth). But the cash position of the company also forms a very prominent position in order to know the liquidity of the company. The balance sheet items (in OMR) are taken from Magrib Ltd. for the years 2018 and 2019 respectively: 2018 2019 Assets Furniture, Equipment and buildings       100,060                   81,040 Current Assets Inventory         29,300                   14,480 Sundry debtors         12,750                   15,870 Bank        ...
The total owners’ equity is usually under a number of subcaptions on the corporation’s balance sheet....
The total owners’ equity is usually under a number of subcaptions on the corporation’s balance sheet. Required: a. List the major subdivisions of the stockholders’ equity section of a corporate balance sheet and describe briefly the nature of the amounts that will appear in each section. b. Explain fully the reasons for subdividing the amount of stockholders’ equity, including legal, accounting, and other considerations. c. Describe three kinds of transactions that will result in paid-in or permanent capital in excess...
From the Income Statement, Balance Sheet, and Statement of Changes in Owners’ Equity, and Statement of...
From the Income Statement, Balance Sheet, and Statement of Changes in Owners’ Equity, and Statement of Cash flows for 2017 (you prepared in Tandy #1). Calculate (and show your work) for the following Earnings per Share (EPS) Dividends per share (DPS) Book Value per Share Net Operating Profit after Tax   (NOPAT)          EBIT (1 - Tax rate) Net Operating Working Capital  (NOWC)          Current assets – (Current liabilities – Notes Payable Net Plant and Equipment  (NFA)           Operating Capital  (OC)          NOWC + NFA             Net Cash Flow  (NCF)...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT