Integrative-Pro forma statements Provincial Imports, Inc., has assembled past (2015) financial statements (income statement and balance...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Integrative-Pro forma statements Provincial Imports, Inc., has assembled past (2015) financial statements (income statement and balance sheet |) and financial projections for use in preparing financial plans for the coming year (2016). Information related to financial projections for the year 2016 is as follows: (1) Projected sales are $6,009,000. (2) Cost of goods sold in 2015 includes $991,000 in fixed costs. (3) Operating expense in 2015 includes $256,000 in fixed costs. (4) Interest expense will remain unchanged. (5) The firm will pay cash dividends amounting to 35% of net profits after taxes. (6) Cash and inventories will double. (7) Marketable securities, notes payable, long-term debt, and common stock will remain unchanged. (8) Accounts receivable, accounts payable, and other current liabilities will change in direct response to the change in sales. (9) A new computer system costing $366,000 will be purchased during the year. Total depreciation expense for the year will be $116,000. (10) The tax rate will remain at 40%. a. Prepare a pro forma income statement for the year ended December 31, 2016, using the fixed cost data given to improve the accuracy of the percent-of-sales method. b. Prepare a pro forma balance sheet as of December 31, 2016, using the information given and the judgmental approach. Include a reconciliation of the retained earnings account. c. Analyze these statements, and discuss the resulting external financing required. Assets Cash Marketable securities Accounts receivable Inventories Provincial Imports, Inc. Income Statement for the Year Ended December 31, 2015 Sales revenue $4,991,000 Less: Cost of goods sold 2,743,000 Gross profits $2,248,000 Less: Operating expenses 844,000 Operating profits $1,404,000 Less: Interest expense 209,000 Net profits before taxes Less: Taxes (rate = 40%) Net profits after taxes Less: Cash dividends $1,195,000 478,000 $717,000 250,950 $466,050 To retained earnings Provincial Imports, Inc. Balance Sheet December 31, 2015 $193,000 Liabilities and Stockholders' Equity Accounts payable $710,000 215,000 Taxes payable 95,000 622,000 Notes payable 201,000 490,000 Other current liabilities 5,400 Cost of goods 2,743,000 Gross profits $2,248,000 Less: Operating expenses 844,000 Operating profits $1,404,000 Less: Interest expense 209,000 Net profits before taxes $1,195,000 Less: Taxes (rate = 40%) 478,000 Net profits after taxes $717,000 Less: Cash dividends 250,950 To retained earnings $466,050 December 31, 2015 Assets Provincial Imports, Inc. Balance Sheet Liabilities and Stockholders' Equity Cash $193,000 Accounts payable $710,000 Marketable securities 215,000 Taxes payable 95,000 Accounts receivable 622,000 Notes payable 201,000 Inventories 490,000 Other current liabilities 5,400 Total current assets $1,520,000 Total current liabilities $1,011,400 Net fixed assets 1,392,000 Long-term debt 453,600 Common stock 70,000 Retained earnings 1,377,000 Total assets $2,912,000 Total liabilities and equity $2,912,000 n Integrative-Pro forma statements Provincial Imports, Inc., has assembled past (2015) financial statements (income statement and balance sheet |) and financial projections for use in preparing financial plans for the coming year (2016). Information related to financial projections for the year 2016 is as follows: (1) Projected sales are $6,009,000. (2) Cost of goods sold in 2015 includes $991,000 in fixed costs. (3) Operating expense in 2015 includes $256,000 in fixed costs. (4) Interest expense will remain unchanged. (5) The firm will pay cash dividends amounting to 35% of net profits after taxes. (6) Cash and inventories will double. (7) Marketable securities, notes payable, long-term debt, and common stock will remain unchanged. (8) Accounts receivable, accounts payable, and other current liabilities will change in direct response to the change in sales. (9) A new computer system costing $366,000 will be purchased during the year. Total depreciation expense for the year will be $116,000. (10) The tax rate will remain at 40%. a. Prepare a pro forma income statement for the year ended December 31, 2016, using the fixed cost data given to improve the accuracy of the percent-of-sales method. b. Prepare a pro forma balance sheet as of December 31, 2016, using the information given and the judgmental approach. Include a reconciliation of the retained earnings account. c. Analyze these statements, and discuss the resulting external financing required. Assets Cash Marketable securities Accounts receivable Inventories Provincial Imports, Inc. Income Statement for the Year Ended December 31, 2015 Sales revenue $4,991,000 Less: Cost of goods sold 2,743,000 Gross profits $2,248,000 Less: Operating expenses 844,000 Operating profits $1,404,000 Less: Interest expense 209,000 Net profits before taxes Less: Taxes (rate = 40%) Net profits after taxes Less: Cash dividends $1,195,000 478,000 $717,000 250,950 $466,050 To retained earnings Provincial Imports, Inc. Balance Sheet December 31, 2015 $193,000 Liabilities and Stockholders' Equity Accounts payable $710,000 215,000 Taxes payable 95,000 622,000 Notes payable 201,000 490,000 Other current liabilities 5,400 Cost of goods 2,743,000 Gross profits $2,248,000 Less: Operating expenses 844,000 Operating profits $1,404,000 Less: Interest expense 209,000 Net profits before taxes $1,195,000 Less: Taxes (rate = 40%) 478,000 Net profits after taxes $717,000 Less: Cash dividends 250,950 To retained earnings $466,050 December 31, 2015 Assets Provincial Imports, Inc. Balance Sheet Liabilities and Stockholders' Equity Cash $193,000 Accounts payable $710,000 Marketable securities 215,000 Taxes payable 95,000 Accounts receivable 622,000 Notes payable 201,000 Inventories 490,000 Other current liabilities 5,400 Total current assets $1,520,000 Total current liabilities $1,011,400 Net fixed assets 1,392,000 Long-term debt 453,600 Common stock 70,000 Retained earnings 1,377,000 Total assets $2,912,000 Total liabilities and equity $2,912,000 n
Expert Answer:
Related Book For
Principles of Managerial Finance
ISBN: 978-0133507690
14th edition
Authors: Lawrence J. Gitman, Chad J. Zutter
Posted Date:
Students also viewed these accounting questions
-
Pro forma statements Provincial Imports, Inc., has assembled past (2015) financial statements (income statement and balance sheet below) and financial projections for use in preparing financial plans...
-
Provincial Imports Inc. has assembled past (2019) financial statements (income statement and balance sheet below) and financial projections for use in preparing financial plans for the coming year...
-
You are the cashier employed at Tastee Limited. On November 30, 2020, you started with a float of $6,500 and at the end of the business day your cash in the cash till were as follows: Notes Coins...
-
Why is it important for a firm to maintain a satisfactory credit rating?
-
Haley, Jeff, and Nathan measured the height (in inches) and vertical jump (in inches) of 74 students at their school. Here is a scatterplot of the data, along with the least squares regression line....
-
By using six factor formula for \(k\), derive the Eqs. (7.93), (7.94) of Section 7.7.1. dkoo dp= k MB dM dB 8 + (7.93) 1+M B M B2
-
The Cutting Department of Hong Manufacturing has the following production and cost data for July. Instructions(a) Determine the equivalent units of production for (1) Materials and (2) Conversion...
-
For the gas station site your firm has been provided a budget of $30,000 to perform a field investigation. Design an investigation to further evaluate the extent of contamination at and downgradient...
-
Have you improved your confidence in interviewing skills as a result of utilizing the University Career Center's practice tool: Big Interview?
-
Indian Railways proposes to implement a real time train tracking system for the newly introduced Vande Bharat trains. This system would have a real time tracking of the location of every train and...
-
32) Joe has $653 at Bank A and $429 at Bank B. He just received a bank statement informing him that for the past year he earned $30 in interest at Bank A and $24 in interest at Bank B. (a) Find the...
-
What is the most likely deficit to arise from a lesion in the boundary area between the temporal lobe and parietal lobe?
-
Franz purchases a $20,000 Municipal Government Bond (Municipal Bond-issued by local governments to fund special projects) $20,000 is the face value or principal of this 10-year government bond This...
-
5. What is the function of condenser in refrigeration system? Describe the working of an evaporative condenser.
-
Suppose that in 2014, currency in circulation was $950 billion, required reserves were $60 billion, and excess reserves were $840 billion. At that time, the Federal reserve extended $70 billion in...
-
Suppose you are comparing just two means. Among the possible statistics you could use is the difference in means, the MAD, or the max min (the difference between the largest mean and the smallest...
-
The income statement for the year ended December 31, 2015, the balance sheets for December 31, 2015 and 2014, and the statement of retained earnings for the year ended December 31, 2015, for...
-
Over the past 100 years, the level of govnment regulation of financial institutions and markets has ebbed and flowed or, as some economists might argue, has ebbed and flooded. Although the laws and...
-
As chief financial officer, it is your responsibility to weigh the financial pros and cons of the many investment opportunities developed by your company's research and development division. You are...
-
In mice, the copy of the Igf 2 gene that is inherited from the mother is never expressed in her offspring. This happens because the Igf 2 gene from the mother a. always undergoes a mutation that...
-
A female snail that coils to the left has offspring that coil to the right. What are the genotypes of this mother and of the maternal grandmother of the offspring, respectively? a. dd, DD b. Dd, Dd...
-
A cross is made between a green four-oclock plant and a variegated one. If the variegated plant provides the pollen, the expected outcome of the phenotypes of the offspring will be a. all plants with...
Summary 12 Review And Analysis Of Wagner And Harters Book 1st Edition - ISBN: 2511045826 - Free Book
Study smarter with the SolutionInn App