Provincial Imports, Inc., has assembled past

(20192019)

financial statements (income statement and balance sheet

Provincial Imports, Inc. Income Statement		Copy to Clipboard + Open in Excel +
for the Year Ended December 31, 20192019
Sales revenue	$ 5 comma 006 comma 000$5,006,000
Less: Cost of goods sold	2 comma 750 comma 0002,750,000
Gross profits	$ 2 comma 256 comma 000$2,256,000
Less: Operating expenses	846 comma 000846,000
Operating profits	$ 1 comma 410 comma 000$1,410,000
Less: Interest expense	204 comma 000204,000
Net profits before taxes	$ 1 comma 206 comma 000$1,206,000
Less: Taxes (rate equals 21 %rate=21%)	253 comma 260253,260
Net profits after taxes	$ 952 comma 740$952,740
Less: Cash dividends	333 comma 459333,459
To retained earnings	$ 619 comma 281$619,281

Provincial Imports, Inc. Balance Sheet					Copy to Clipboard + Open in Excel +
December 31, 20192019
Assets			Liabilities and Stockholders' Equity
Cash	$ 198 comma 000$198,000		Accounts payable	$ 691 comma 000$691,000
Marketable securities	232 comma 000232,000		Taxes payable	95 comma 00095,000
Accounts receivable	621 comma 000621,000		Notes payable	193 comma 000193,000
Inventories	491 comma 000491,000		Other current liabilities	4 comma 8004,800
Total current assets	$ 1 comma 542 comma 000$1,542,000		Total current liabilities	$ 983 comma 800$983,800
Net fixed assets	1 comma 393 comma 0001,393,000		Long-term debt	494 comma 200494,200
			Common stock	79 comma 00079,000
			Retained earnings	1 comma 378 comma 0001,378,000
Total assets	$ 2 comma 935 comma 000$2,935,000		Total liabilities and equity	$ 2 comma 935 comma 000$2,935,000

)

and financial projections for use in preparing financial plans for the coming year

(20202020).

Information related to financial projections for the year

20202020

is as follows:

(1) Projected sales are

$ 5 comma 990 comma 000$5,990,000.

(2) Cost of goods sold in

20192019

includes

$ 1 comma 004 comma 000$1,004,000

in fixed costs.

(3) Operating expense in

20192019

includes

$ 250 comma 000$250,000

in fixed costs.

(4) Interest expense will remain unchanged.

(5) The firm will pay cash dividends amounting to

35 %35%

of net profits after taxes.

(6) Cash and inventories will double.

(7) Marketable securities, notes payable, long-term debt, and common stock will remain unchanged.

(8) Accounts receivable, accounts payable, and other current liabilities will change in direct response to the change in sales.

(9) A new computer system costing

$ 366 comma 000$366,000

will be purchased during the year. Total depreciation expense for the year will be

$ 118 comma 000$118,000.

(10) The tax rate will remain at

21 %21%.

a. Prepare a pro forma income statement for the year ended December 31,

20202020,

using the fixed cost data given to improve the accuracy of the percent-of-sales method.

b. Prepare a pro forma balance sheet as of December 31,

20202020,

using the information given and the judgmental approach. Include a reconciliation of the retained earnings account.

c. Analyze these statements, and discuss the resulting external financing required.

a. Prepare a pro forma income statement for the year ended December 31,

20202020,

using the fixed cost data given to improve the accuracy of the percent-of-sales method.Complete the pro forma income statement for the year ended December 31,

20202020

below:(Round to the nearest dollar.)

	Save Accounting Table...			+
	Copy to Clipboard...			+

Pro Forma Income Statement
Provincial Imports, Inc.
for the Year Ended December 31, 2020
(percent-of-sales method)
Sales	$
Less: Cost of goods sold
Gross profits	$
Less: Operating expenses
Operating profits	$
Less: Interest expense
Net profits before taxes	$
Less: Taxes (rate = 21%)
Net profits after taxes	$
Less: Cash dividends (35%)
To Retained earnings	$

Enter any number in the edit fields and then click Check Answer.