Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

For the ended in 1995, Tire City had sales of $23,505,000.00. Net income for that period was $1,190,000.00. During the previous 3 years, sales had

For the ended in 1995, Tire City had sales of $23,505,000.00. Net income for that period was $1,190,000.00. During the previous 3 years, sales had grown at a compound annual rate in excess of 20%.

In 1991, Tire City had borrowed from Mid-Bank to build a warehouse. This loan was being repaid in equal annual installments of $125,000.00. At the end of 1995, the balance due on the loan was $875,000.00. Also, in 1991 Tire City established a line of credit at Mid Bank. The company had not yet borrowed any money under this credit arrangement.

Tire City decided to expand its warehouse facilities. During the next 18 months, Tire City planned to invest $2,400,000.00 in the expansion, $2,000,000.00 of which would be spent during 1996 (no other capital expenditures would be spent in 1997 and 1997). The expansion project will be completed in 1997. Therefore no depreciation could be deducted in 1996. However, Tire City was told they could depreciate the warehouse by 5% of the total cost in 1997. Total depreciation expense on its other assets in 1996 and 1997 would be the same as it was in 1995.

During the construction of the warehouse, inventories would drop to a level of $1,625,000.00 by the end of 1996, much lower than the $2,190,000.00 shown at the end of 1995. However, this temporary drop would only last until the end of 1997 where inventory would raise back to the same proportional relationship to sales that it had in 1995.

Cash balances would be maintained at a level of 3% of sale during the next 2 years. Although the federal corporate tax rate was 35%, the average tax rate on Tire City pre-taxed income had typically been higher than this due to misc. local taxes. Future taxation was expected to continue in future at rates consistent with the most recent past experiences. Dividend payouts will remain the same in the foreseeable future.

The construction loan from Mid-Bank will be drawn in two separate parts. One in 1996 and one in 1997. The loan would be repaid in 4 equal annual installments. The first installment payment would take place one year after construction of the warehouse was completed (1998). The interest rate is set at 10% per year.

In preparation for this loan, we are creating a pro forma and projecting a 20% increase in sales each year in 1996 and 1997 from $23,505,000 to $28,206,000 and 33,847,000.

Use historical financial statements for the years 1993, 1994, and 1995 to develop pro forma financial statements for the company (both an income statement and a balance sheet). As outlined in the case, your firm projects a 20% increase in sales for 1996 and 1997.

For years ending 12/31

1993

1994

1995

1996

1997

INCOME STATEMENT

Net sales

$16,230

$20,355

$23,505

Cost of sales

9,430

11,898

13,612

Gross profit

6,800

8,457

9,893

Selling, general, and administrative expenses

5,195

6,352

7,471

Depreciation

160

180

213

Net interest expense

119

106

94

Pre-tax income

1,326

1,819

2,115

Income taxes

546

822

925

Net income

$780

$997

$1,190

Dividends

$155

$200

$240

BALANCE SHEET

Assets

Cash

$508

$609

$706

Accounts receivable

2,545

3,095

3,652

Inventories

1,630

1,838

2,190

Total current assets

4,683

5,542

6,548

Gross plant & equipment

3,232

3,795

4,163

Accumulated depreciation

1,335

1,515

1,728

Net plant & equipment

1,897

2,280

2,435

Total assets

$6,580

$7,822

$8,983

LIABILITIES

Current maturities of long-term debt

$125

$125

$125

Accounts payable

1,042

1,325

1,440

Accrued expenses

1,145

1,432

1,653

Total current liabilities

2,312

2,882

3,218

Long-term debt

1,000

875

750

Common stock

1,135

1,135

1,135

Retained earnings

2,133

2,930

3,880

Total shareholders equity

3,268

4,065

5,015

Total liabilities

$6,580

$7,822

$8,983

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Dynamics Of International Finance

Authors: Ruchi Mehrotra Joshi

1st Edition

1685078389, 978-1685078386

More Books

Students also viewed these Finance questions

Question

Use mathematical induction to prove that n 2 2 n for n 4.

Answered: 1 week ago

Question

Write down the Limitation of Beer - Lamberts law?

Answered: 1 week ago

Question

Discuss the Hawthorne experiments in detail

Answered: 1 week ago

Question

Explain the characteristics of a good system of control

Answered: 1 week ago

Question

State the importance of control

Answered: 1 week ago