Prepare the pro-forma income statement

Assignment Help Financial Accounting
Reference no: EM132485957

XYZ Corporation published the following information in its financial statements for its 2018 annual report:

Income Statement Items:

Sales                                                  $76,000

Cost of goods sold                               49,000

Gross profit                                        27,000

Cash Operating expenses                     $9,000

Depreciation                                       2,000

Total Operating Expenses                     11,000

EBIT                                                16,000

Interest expense                                    840

EBT                                                 15,160

Income tax expense                             5,306

Net Income                                       $9,854

Balance Sheet Items:

Cash                                              $9,000

Marketable securities                           2,000

Accounts receivable                          11,000

Inventories                                        7,000

Fixed Assets, net                                24,000

Total Assets                                    $53,000

Accounts payable                                 $8,000

Accrued payables                                 3,000

Bonds payable                                   12,000

Common stock                                     16,000

Retained earnings                                 14,000

Total Liabilities and Equity                     $53,000

  1. Sales in 2019 are estimated to be $90,000.
  2. $5,000 of the cash operating expenses for 2018 are considered variable costs, and the remainder are fixed costs.
  3. Depreciation and the remainder of cash operating expenses are considered to be fixed costs.
  4. Cash, accounts receivable, inventories, accounts payable, and accrued payables are considered to be spontaneous items.
  5. Marketable securities, net fixed assets, bonds payable, and common stock are discretionary.
  6. $5,000 of bonds payable at the end of 2018 are considered "current liabilities," and will be repaid on January 1, 2019. The interest rate on the bonds for 2019 will remain the same as it was in 2018.
  7. The company will purchase fixed assets of $3,600 in 2019, but overall depreciation for 2019 will remain the same dollar amount as it was for 2018.
  8. The firm paid a dividend of $3,942 in 2018, and will maintain its 2018 dividend payout ratio for 2019.
  9. The income tax rate for 2019 is expected to be the same as it was in 2018.

Required:

Question 1: Prepare the pro-forma 2019 income statement and balance sheet for XYZ Corporation.

Reference no: EM132485957

Questions Cloud

Kimberly lecture on multiculturalism : What other types of issues can this cause between Wallace and Amber? According to Kimberly's lecture on Multiculturalism: What is Multi cultural competency?
Access to ensure bipolar disorder clients : What can a counselor do/access to ensure bipolar disorder clients are receiving optimal level of care?
Make a schedule to show the differential costs per cookie : Make a schedule to show the differential costs per cookie. Enter your answers to 2 decimal places. Mel's Meals 2 Go purchases cookies
Team leaders level or higher for discussion : If a Team leader had to deal with a team member who had problems damaging or loosing assets like tools, or misplacing files and sending emails
Prepare the pro-forma income statement : Prepare the pro-forma 2019 income statement and balance sheet for XYZ Corporation. XYZ Corporation published the following information in it financial statement
Piaget theory of moral development : What are the similarities and differences between these models. What theory most resonates with you? Why?
Discussing abnormal psychology class : Two college students were discussing their Abnormal Psychology class. The first was breathless and frantic. "I think I know what's wrong with me!"
Reflect on the history of sexual abnormality : Reflect on the history of sexual abnormality and connect it to today's sexual behaviors that may be considered abnormal.
What is the lowest price per unit : If Rutkey Collectibles company was operating at capacity, what would happen to operating profit if the special order was accepted?

Reviews

Write a Review

Financial Accounting Questions & Answers

  Financial statement analysis and preparation

Financial Statement Analysis and Preparation

  Shareholder of a company

Describe the ways that a person can become a shareholder of a company. Why Wal-Mart would split its stock?

  Financial and accounting principles

An understanding of financial and accounting principles can be a valuable tool for managers. While not all managers will find themselves calculating financial ratios or preparing annual financial data.

  Prepare a statement of cash flow using the direct method

Prepare a Statement of Cash Flow using the Direct Method and Prepare the Operations section of the Statement of Cash Flow using the Indirect Method.

  Financial accounting assignment

This assignment has one case study and two question apart from case study. Questions related to document Liquidation question and Company financial statements question - Torquay Limited

  Prepare general journal entries for goela

Prepare general journal entries for Goela Ltd

  Principles of financial accounting

Prepare the journal entry to record the acquisition of the assets.

  Prepare general journal entries to record the transactions

Prepare general journal entries to record the transactions, assuming use of the periodic inventory system

  Global reporting initiative

Compare the view espoused by the economist Milton Friedman about the social responsibilities of business with the views express by Stigler.

  Explain the iasb conceptual frameworks

Explain the IASB Conceptual Framework's perspective of users and their decisions.

  Determine the company''s financial statements

T he focus of the report is to determine the extent to which you are comfortable relying on the financial statements as presented by management .

  Computation of free cash flow

Computation of Free Cash Flow

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd