Homework Help is Here – Start Your Trial Now!
Business
Finance
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

Essentials Of Investments
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
See similar textbooks
icon
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?

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 $43,000 capital budget had already been approved for 2018. Further, depreciation
Transcribed Image Text:84 Part Two Planning Future Financial Performance TABLE 3.3 Pro Forma Financial Statements for R&E Supplies, Inc., December 31, 2018 ($ 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
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
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.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS