Please read the below scenario carefully and prepare a brief income statement, balance sheet and cash forecast for the next 15 days.
Scenario:
We are opening a new office in a semi-rural town. We are excited to help the families and kids there, but don’t know how long it will take for the office to ramp up (see enough patients). Our budget for the office was $100,000, composed of $50,000 furniture and equipment, $30,000 supplies, and $20,000 extra cash to market and get started. We are now up and running and 2 months in. We have collected the below fees and have the below invoices to date. Using Excel, please prepare your thoughts on the P&L, the start-up expenses/budget/balance sheet and the cash outlook.
Start up invoices:
Equipment company - $45,000
Refrigerator - $1000
Furniture - $3,000
Initial dental supply order - $23,000
Office supplies - $4,000
Deposit on Utilities - $1,000
Production (work we have performed) - $30,000
Cash collected (AR collected) - $10,000
Invoices since we have been open:
Paid:
Second Dental supply order - $5,000
Initial Payroll - $15,000
Third Dental supply order - $5,000
Utilities - $1,500
Other:
Marketing mailers - $10,000 – due in 10 days
Last, there is a payroll next week for $7,500
Get Answers For Free
Most questions answered within 1 hours.