Create : Your Proformas should include a beginning point at 06/30/14 with a 6-month stub-year (BE SURE TO TAKE NOTE THE EXERCISE HAS A STUB YEAR - this impacts your pro-forma calculations) , then YE 12/31/14, 12/31/15, 12/31/16, 12/31/17, 12/31/18, & 12/31/19

.

*** USING THESE CATEGORIES ***

Southwest Trading Company Assumptions: Cost of Goods Sold Days A/R Inventory turnover Days Accts Pay Sales Projections G&A Expenses Other Expenses Selling expenses Depreciation Tax Rate 63.00% of sales 48.00 Days 3.00 times 28.00 Days 2014 2015 2016 2017+ $275,000 $675,000 $800,000 $900,000 $70,000 $100,000 $120,000 $120,000 $30,000 SO SO SO 12.00% of sales 10 yr. straight line 34.00% 12/31/14 For your Pro-Forma Income Statement use the following categories: 06/01/14 SALES Cost of Goods Sold Gross Margin Selling & Administrative Expenses G&A Expenses Depreciation Other Total Operating Expenses Earnings before Taxes Taxes @ 34% Net Income Average Daily Sales Southwest Trading Company Assumptions: Cost of Goods Sold Days A/R Inventory turnover Days Accts Pay Sales Projections G&A Expenses Other Expenses Selling expenses Depreciation Tax Rate 63.00% of sales 48.00 Days 3.00 times 28.00 Days 2014 2015 2016 2017+ $275,000 $675,000 $800,000 $900,000 $70,000 $100,000 $120,000 $120,000 $30,000 SO SO SO 12.00% of sales 10 yr. straight line 34.00% 12/31/14 For your Pro-Forma Income Statement use the following categories: 06/01/14 SALES Cost of Goods Sold Gross Margin Selling & Administrative Expenses G&A Expenses Depreciation Other Total Operating Expenses Earnings before Taxes Taxes @ 34% Net Income Average Daily Sales