84 Part Two Planning Future Financial Performance TABLE 3.3 Pro Forma Financial Statements for R&E Supplies, Inc., December 31, 2018 ($ thousands) Income Statement 2018 Comments 25% increase $25,766 22,159 Net sales 86% of sales Cost of goods sold 3,607 Gross profit Expenses: General, selling, and administrative expenses Net interest expense 3,092 12% of sales 90 Initially constant 425 Earnings before tax 45% tax rate 191 Tax 24 234 Earnings after tax Balance Sheet Assets Current assets: 18 days sales 51-day collection period 9 times turnover Rough estimate $ 1,271 Cash and securities Accounts receivable 3,600 Inventories 2,462 20 Prepaid expenses Total current assets 7,353 280 See text discussion Net fixed assets Total assets $ 7,633 Liabilities and Owners' Equity Current liabilities: Bank loan $. Accounts payable Current portion of long-term debt Accrued wages 59-day payables period See text discussion 3,582 100 22 Rough estimate Total current liabilities 3,704 Long-term debt Common stock 660 150 Retained earnings 1,697 See text discussion Total liabilities and owners' equity $ 6,211 External funding required $ 1,422 Because the amounts are small and the forecast does not require a high degree of precision, rough estimates will suffice. When asked about new fixed assets, the president indicated that a $43,000 capital budget had already been approved for 2018. Further, depreciation
84 Part Two Planning Future Financial Performance TABLE 3.3 Pro Forma Financial Statements for R&E Supplies, Inc., December 31, 2018 ($ thousands) Income Statement 2018 Comments 25% increase $25,766 22,159 Net sales 86% of sales Cost of goods sold 3,607 Gross profit Expenses: General, selling, and administrative expenses Net interest expense 3,092 12% of sales 90 Initially constant 425 Earnings before tax 45% tax rate 191 Tax 24 234 Earnings after tax Balance Sheet Assets Current assets: 18 days sales 51-day collection period 9 times turnover Rough estimate $ 1,271 Cash and securities Accounts receivable 3,600 Inventories 2,462 20 Prepaid expenses Total current assets 7,353 280 See text discussion Net fixed assets Total assets $ 7,633 Liabilities and Owners' Equity Current liabilities: Bank loan $. Accounts payable Current portion of long-term debt Accrued wages 59-day payables period See text discussion 3,582 100 22 Rough estimate Total current liabilities 3,704 Long-term debt Common stock 660 150 Retained earnings 1,697 See text discussion Total liabilities and owners' equity $ 6,211 External funding required $ 1,422 Because the amounts are small and the forecast does not require a high degree of precision, rough estimates will suffice. When asked about new fixed assets, the president indicated that a $43,000 capital budget had already been approved for 2018. Further, depreciation
Accounting (Text Only)
26th Edition
ISBN:9781285743615
Author:Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:Carl Warren, James M. Reeve, Jonathan Duchac
Chapter17: Financial Statement Analysis
Section: Chapter Questions
Problem 17.1EX
Related questions
Question
Table 3.3 shows the December 31, 2018 pro forma balance sheet and income statements for R&E Supplies, Inc. The pro-forma balance sheet shows that R&E Supplies will need external funding from the bank of $1.4 million. However, they show almost $1.3 million in cash and short-term securities. Why are they talking to the bank for such a large amount when they have most of this sum in their cash account?
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting (Text Only)
Accounting
ISBN:
9781285743615
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Corporate Financial Accounting
Accounting
ISBN:
9781305653535
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Accounting (Text Only)
Accounting
ISBN:
9781285743615
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Corporate Financial Accounting
Accounting
ISBN:
9781305653535
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Financial & Managerial Accounting
Accounting
ISBN:
9781285866307
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning