Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Fill out balance sheet below Create pro forma financial statements from the information provided below Year 1 Sales revenues increase 3.5% Gross margin is 50%
Fill out balance sheet below
| Create pro forma financial statements from the information provided below | |||||||||
| Year 1 | |||||||||
| Sales revenues increase 3.5% | |||||||||
| Gross margin is 50% | |||||||||
| SG&A increases 1.2% | |||||||||
| $2000 of PP&E is purchased on January 1, | |||||||||
| New PP&E is depreciated over 10 years | |||||||||
| Inventory grows in line with COGS | |||||||||
| Assume that all other asset accounts grow in line with sales (3.5%). | |||||||||
| Accounts Payable grow in line with COGS | |||||||||
| Accrued and deferred income taxes grows in line with taxes. | |||||||||
| Long-term debt declines by $200 | |||||||||
| Unless otherwise stated, liability accounts grow in line with sales (3.5%) | |||||||||
| Treasury Stock purchases equal $300 | |||||||||
| Average interest cost of all interest bearing debt is 1.6% | |||||||||
| Dividend payout ratio is 22% | |||||||||
| Tax rate is 35% | |||||||||
| Funding requirements should be financed with short-term debt | |||||||||
| Y2 | |||||||||
| Sales revenue decline by 2.0% | |||||||||
| Gross margin declinesto 48% | |||||||||
| Inventory grows in line with COGS | |||||||||
| SG&A declines by 1% | |||||||||
| $800of PP&E is sold on January 1 for $600 cash. (Gross =$800, Accumulated depreciation = $200) | |||||||||
| Annual depreciation expense declines by $ 80 | |||||||||
| Assume that all other asset accounts grow in line with sales. (-2.0%) | |||||||||
| Accounts Payable grow in line with COGS | |||||||||
| Long-term debt declines by $150 | |||||||||
| Accrued and deferred income taxes grows in line with taxes. | |||||||||
| Unless otherwise stated, liability accounts grow in line with sales (-2.0%) | |||||||||
| Treasury Stock purchase is $100. | |||||||||
| Average interest cost of all interest bearing debt is 1.8% | |||||||||
| Dividend payout ratio changes to 25% | |||||||||
| Tax rate is 35% | |||||||||
| Funding requirements should be financed with short-term debt | |||||||||
| Excess cash is used to retire short-term debt | |||||||||
| 100 shares of $1 par value common stock is issued for $300. | |||||||||
| Do not add significant amounts to cash unless Loans & notes payable is drawn down to zero. | |||||||||
| Income Statement | ||||
| Year 0 | Year 1 | Year 2 | ||
| Revenues | 17,000 | 17,595 | 17,251 | |
| Cost of goods sold | 9,200 | 9,538 | 9,349 | |
| Gross profit | 7,800 | 8,057 | 7,902 | |
| SG&A | 4,790 | 4,846 | 4,797 | |
| Depreciation | 1,700 | 1,700 | 1,620 | |
| Operating Profit | 1,310 | 1,511 | 1,485 | |
| Interest expense | 155 | 24 | 27 | |
| Income before taxes | 1,155 | 1,487 | 1,458 | |
| Taxes @35% | 404 | 520 | 510 | |
| Net Income | 751 | 967 | 948 | |
| Dividends | 225 | 213 | 237 | |
| Addition to retained earnings | 526 | 754 | 711 |
| Balance Sheet | ||||
| Assets | ||||
| Year 0 | Year 1 | Year 2 | ||
| Cash and cash equivalents | 640 | |||
| Marketable securities | 28 | |||
| Accounts Receivables | 8,200 | |||
| Inventory | 3,142 | |||
| Prepaid expen. & other assets | 1,323 | |||
| Total Current Assets | 13,333 | |||
| Plant property and equipment (gross) | 7,607 | |||
| Accumulated Depreciation | 3,000 | |||
| PP&E (net) | 4,607 | |||
| Total Assets | 17,940 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started