1
answer
0
watching
227
views

TABLE 3.3 Pro Forma Financial Statements for R&E Supplies,Inc., December 31, 2018 ($ thousands)

Income Statement

2018

Comments

Net sales

$25,766

25% increase

Cost of goods sold

22,159

86% of sales

Gross profit

3,607

Expenses:

 General, selling, and administrative expenses

3,092

12% of sales

 Net interest expense

90

Initially constant

Earnings before tax

425

Tax

191

45% tax rate

Earnings after tax

$ 234

Balance Sheet

Assets

Current assets:

 Cash and securities

$ 1,271

18 days sales

 Accounts receivable

3,600

51-day collection period

 Inventories

2,462

9 times turnover

 Prepaid expenses

20

Rough estimate

  Total current assets

7,353

Net fixed assets

280

See text discussion

Total assets

$ 7,633

Liabilities and Owners’ Equity

Current liabilities:

 Bank loan

$ 0

 Accounts payable

3,582

59-day payables period

 Current portion of long-term debt

100

See text discussion

 Accrued wages

22

Rough estimate

  Total current liabilities

3,704

Long-term debt

660

Common stock

150

Retained earnings

1,697

See text discussion

Total liabilities and owners’ equity

$ 6,211

External funding required

$ 1,422

Table 3.3 shows the December 31, 2018 pro forma balance sheetand income statements for R&E Supplies, Inc. The pro-formabalance sheet shows that R&E Supplies will need externalfunding from the bank of $1.4 million. However, they show almost$1.3 million in cash and short-term securities. Why are theytalking to the bank for such a large amount when they have most ofthis sum in their cash account?

For unlimited access to Homework Help, a Homework+ subscription is required.

Collen Von
Collen VonLv2
28 Sep 2019

Unlock all answers

Get 1 free homework help answer.
Already have an account? Log in

Weekly leaderboard

Start filling in the gaps now
Log in