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
  • SEE MORE 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