Prepare a pro forma income statement for the quarter

repare a monthly cash budget, a monthly and quarterly pro forma income statement, a forma quarterly balance sheet and all necessary supporting schedules for the first quarter.

The Adams Corporation makes standard-size 2-inch fasteners, which it sells for $155 per thousand. Mr. Adams is the majority owner and manages the inventory and finances of the company. He estimates sales for the following months to be:

January

$263,500 (1.700.000 fasteners)

February

$186,000 (1.200,000 fasteners)

March

$217,000 (1.400.000 fasteners)

April

$310.000 (2,000.000 fasteners)

May

$387,500 (2,500.000 fasteners)

Last year, Adams Corporation's sales were $175,000 (1,129,030 fasteners) in November and $232,500 (1,500,000 fasteners) in December. Mr. Adams is preparing for a meeting with his banker to arrange the financing for the first quarter. Based on his sales forecast and the following information provided by him, your job as his new financial analyst is to prepare a monthly cash budget. a monthly and quarterly pro forma income statement, a pro forma quarterly balance sheet, and all necessary supporting schedules for the first quarter. Past history shows that Adams Corporation collects 50 percent of its accounts receivable in the normal 30-day credit period (the month after the sale) and the other 50 percent in 60 days (two months after the sale). It pays for its materials

30 days after receipt. In general. Mr. Adams likes to keep a two-month supply of inventory on hand in anticipation of sales. Inventory at the beginning of December was 2.600,000 units. (This was not equal to his desired two-month supply.) The major cost of production is the purchase of raw materials in the form of steel rods that are cut, threaded, and finished. Last year raw material costs were $52 per 1.000 fasteners. but Mr. Adams has just been notified that material costs have increased, effective January 1. to $60 per 1.000 fasteners. The Adams Corporation uses FIFO inventory accounting. Labour costs are relatively constant at $20 per thousand fast