Question

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?

Answer 1

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.