Name: Instructions: Show all your work to get partial credit. Answers without any work-even correct-will not...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Name: Instructions: Show all your work to get partial credit. Answers without any work-even correct-will not receive any credit. Good Luck! Provincial Imports, Inc., has assembled last year's income statement and financial projections for use in preparing financial plans for the coming year. Information related to financial projections for next year is as follows: (1) Projected sales are $6,005,000. (2) Cost of goods sold last year includes $1,005,000 in fixed costs. (3) Operating expense last year includes $240,000 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 $356,000 will be purchased during the year. Total depreciation expense for the year will be $111,000. (10) The tax rate will remain at 40%. a. Prepare a pro forma income statement for next year, using the percent-of-sales method. b. Prepare a pro forma income statement for next year, using the fixed cost data given to improve the accuracy of the percent-of-sales thod. Income Statement for the Year Ended December 31, 2019 Sales revenue Less: Cost of goods sold Gross profits Less: Operating expenses Operating profits Less: Interest expense Net profits before taxes Less: Taxes (rate=40%) Net profits after taxes Less: Cash dividends To retained earnings $4,994,000 2752000 $2,242,000 851000 $1,391,000 191000 $1,200,000 480000 $720,000 252000 $468,000 Name: Instructions: Show all your work to get partial credit. Answers without any work-even correct-will not receive any credit. Good Luck! Provincial Imports, Inc., has assembled last year's income statement and financial projections for use in preparing financial plans for the coming year. Information related to financial projections for next year is as follows: (1) Projected sales are $6,005,000. (2) Cost of goods sold last year includes $1,005,000 in fixed costs. (3) Operating expense last year includes $240,000 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 $356,000 will be purchased during the year. Total depreciation expense for the year will be $111,000. (10) The tax rate will remain at 40%. a. Prepare a pro forma income statement for next year, using the percent-of-sales method. b. Prepare a pro forma income statement for next year, using the fixed cost data given to improve the accuracy of the percent-of-sales thod. Income Statement for the Year Ended December 31, 2019 Sales revenue Less: Cost of goods sold Gross profits Less: Operating expenses Operating profits Less: Interest expense Net profits before taxes Less: Taxes (rate=40%) Net profits after taxes Less: Cash dividends To retained earnings $4,994,000 2752000 $2,242,000 851000 $1,391,000 191000 $1,200,000 480000 $720,000 252000 $468,000
Expert Answer:
Answer rating: 100% (QA)
we shall calculate the cogs as a percentage of sales for the year 2019 COGS Sales 5511 So the year 2... View the full answer
Related Book For
College Physics
ISBN: 978-0495113690
7th Edition
Authors: Raymond A. Serway, Jerry S. Faughn, Chris Vuille, Charles A. Bennett
Posted Date:
Students also viewed these accounting questions
-
Two resistors, A and B, are connected in parallel across a 6.0-V battery. The current through B is found to be 2.0 A. When the two resistors are connected in series to the 6.0-V battery, a voltmeter...
-
Three loads are connected in parallel to a 1200 V rms source. Load 1 absorbs 60 kVAR at pf = 0.85 lagging, load 2 absorbs 90 kW and 50 kVAR leading, and load 3 absorbs 100 kW at pf = 1. (a) Find the...
-
Two identical resistors are connected in parallel across a 25-V battery, which supplies them with a total power of 9.6 W. While the battery is still connected, one of the resistors is heated so that...
-
Which model can be selected if user is involved in all the phases of Software Development Life Cycle?Prototyping Model a OWaterfall Model b OSpiral model cORapid Application Development Model . . d...
-
Describe the three-tier client-server model.
-
On June 3, 2015, the firm of Adams, Watkis, and Cooper decided to liquidate its partner- ship. The partners have capital balances of $14,000, $84,000, and $118,000, respectively. The cash balance is...
-
Fill in the Blank. The life of a machine follows the classic ___________ curve.
-
The Awake Coffee Company produces gourmet instant coffee. The company wants to be sure that the average fill of coffee containers is 12.0 ounces. To make sure the process is in control, a worker...
-
On January 1, 2024, Twister Enterprises, a manufacturer of a variety of transportable spin rides, issues $560,000 of 7% bonds, due in 15 years, with interest payable semiannually on June 30 and...
-
A stock is worth $10 today and will be worth either $14 or $8 two years from today. It pays no dividend. r=6%. Using a one-period binomial model. a. How many shares (and indicate whether you are long...
-
A- Jimmy Corporation uses the weighted-average method in its process costing system. The ending work in process inventory consists of 9,000 units. The ending work in process inventory is 100%...
-
Find the binomial probabilities in Problems 3-10. \(n=12, X=6, p=0.65\)
-
Two cards are drawn in succession from a deck of 52 cards (without replacement). Let \(D_{1}=\{\) diamond is drawn on the first draw\} and \(D_{2}=\) \{diamond is drawn on the second draw\}. Find the...
-
Suppose you are given two urns, numbered Urn I and Urn II. Contents of Urn I: 5 red, 6 blue, and 10 green marbles Contents of Urn II: 30 red, 20 blue, and 10 green marbles The probability of...
-
Suppose the people in a room are divided into two groups as follows: Members: 15 men, 20 women, 0 children Nonmembers: 10 men, 8 women, 12 children A prize is given to one person who is selected at...
-
Suppose that research has shown that the probability that a missile penetrates enemy defenses and reaches its target is 0.1 . Find the smallest number of identical missiles that are necessary in...
-
b) Show that (A^ (BVC)) (A (BVC)) in the following three ways: (15 Points) i) truth table ii) logical equivalence iii) Boolean algebra
-
What can you do to reduce hunger where you live? To reduce hunger globally?
-
Would an inductor and a capacitor used together in an AC circuit dissipate any energy?
-
One possible means of achieving space flight is to place a perfectly reflecting aluminized sheet into Earths orbit and to use the light from the Sun to push this solar sail. Suppose such a sail, of...
-
The laws of refraction and reflection are the same for sound as for light. The speed of sound is 340 m/s in air and 1,510 m/s in water. If a sound wave traveling in air approaches a plane water...
-
The unadjusted trial balance of Innovative Computers Pty Ltd on 30 June 2025 is presented below. The following additional information is available. 1. The inventories as of 30 June 2025 were as...
-
The Z-spread of Bond A is 1.05% and the Z-spread of Bond B is 1.53%. All else equal, which statement best describes the relationship between the two bonds? A. Bond B is safer and will sell at a lower...
-
In most countries, the bond market sector with the smallest amount of bonds outstanding is most likely the: A. government sector. B. financial corporate sector. C. non-financial corporate sector.
Study smarter with the SolutionInn App