Accounting with accounting

vprdhrra
timer Asked: Jun 14th, 2014

Question Description

 help 

Unformatted Attachment Preview

Pro Forma Income Statement and Balance Sheet Below is the income statement and balance sheet for Blue Bill Corporation for 2013. Based on the historical sta additional information provided, construct the firm's pro forma income statement and balance sheet for 2014. Blue Bill Corporation Income Statement For the year ended 2013 Revenue Cost of goods sold Gross margin SG&A expense Depreciation expense Earnings Before Interest and Taxes (EBIT) Interest expense Taxable income Income Tax Expense Net income Dividends To retained earnings 2012 $60,000 42,000 18,000 6,000 1,800 10,200 1,500 8,700 3,045 5,655 750 $4,905 2013 $63,000 44,100 18,900 6,300 2,000 10,600 1,800 8,800 3,080 5,720 800 $4,920 Projected 2014 $66,150 46,305 19,845 Additional income statement information: Sales will increase by 5% in 2014 from 2013 levels. COGS and SG&A will be the average percent of sales for the last 2 years. Depreciation expense will increase to $2,200. Interest expense will be $1,900. The tax rate is 35%. Dividend payout will increase to $850. Blue Bill Corporation Balance Sheet December 31, 2013 2013 Current assets Cash Accounts receivable Inventory Total current assets Property, plant, and equipment (PP&E) Accumulated depreciation Net PP&E Total assets Current liabilites Accounts payable Bank loan (10%) Other current liabilities Total current liabilities $8,000 3,150 9,450 20,600 28,500 16,400 12,100 $32,700 $3,780 3,200 1,250 8,230 Projected 2014 Long-term debt (12%) Common stock Retained earnings Total liabilities and equity 4,800 1,250 18,420 $32,700 Additional balance sheet information: The minimum cash balance is 12% of sales. Working capital accounts (accounts receivable, accounts payable, and inventory) will be the same percent of sa $8,350 of new PP&E will be purchased in 2014. Other current liabilities will be 3% of sales in 2014. There will be no changes in the common stock or long-term debt accounts. The plug figure (the last number entered that makes the balance sheet balance) is bank loan.
User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

This question has not been answered.

Create a free account to get help with this and any other question!

Related Tags

Brown University





1271 Tutors

California Institute of Technology




2131 Tutors

Carnegie Mellon University




982 Tutors

Columbia University





1256 Tutors

Dartmouth University





2113 Tutors

Emory University





2279 Tutors

Harvard University





599 Tutors

Massachusetts Institute of Technology



2319 Tutors

New York University





1645 Tutors

Notre Dam University





1911 Tutors

Oklahoma University





2122 Tutors

Pennsylvania State University





932 Tutors

Princeton University





1211 Tutors

Stanford University





983 Tutors

University of California





1282 Tutors

Oxford University





123 Tutors

Yale University





2325 Tutors