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 Sales in 2019 are estimated to be $90,000. $5,000 of the cash operating expenses for 2018 are considered variable costs, and the remainder are fixed costs. Depreciation and the remainder of cash operating expenses are considered to be fixed costs. Cash, accounts receivable, inventories, accounts payable, and accrued payables are considered to be spontaneous items. Marketable securities, net fixed assets, bonds payable, and common stock are discretionary. $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. 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. The firm paid a dividend of $3,942 in 2018, and will maintain its 2018 dividend payout ratio for 2019. The income tax rate for 2019 is expected to be the same as it was in 2018. Required: Prepare the pro-forma 2019 income statement and balance sheet for XYZ Corporation.

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 Sales in 2019 are estimated to be $90,000. $5,000 of the cash operating expenses for 2018 are considered variable costs, and the remainder are fixed costs. Depreciation and the remainder of cash operating expenses are considered to be fixed costs. Cash, accounts receivable, inventories, accounts payable, and accrued payables are considered to be spontaneous items. Marketable securities, net fixed assets, bonds payable, and common stock are discretionary. $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. 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. The firm paid a dividend of $3,942 in 2018, and will maintain its 2018 dividend payout ratio for 2019. The income tax rate for 2019 is expected to be the same as it was in 2018. Required: Prepare the pro-forma 2019 income statement and balance sheet for XYZ Corporation.

Cornerstones of Financial Accounting

4th Edition

ISBN:9781337690881

Author:Jay Rich, Jeff Jones

Publisher:Jay Rich, Jeff Jones

Chapter11: The Statement Of Cash Flows

Section: Chapter Questions

Problem 12MCQ: Smoltz Company reported the following information for the current year: cost of goods sold,...

See similar textbooks

Related questions

Question

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

Sales in 2019 are estimated to be $90,000.
$5,000 of the cash operating expenses for 2018 are considered variable costs, and the remainder are fixed costs.
Depreciation and the remainder of cash operating expenses are considered to be fixed costs.
Cash, accounts receivable, inventories, accounts payable, and accrued payables are considered to be spontaneous items.
Marketable securities, net fixed assets, bonds payable, and common stock are discretionary.
$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.
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.
The firm paid a dividend of $3,942 in 2018, and will maintain its 2018 dividend payout ratio for 2019.
The income tax rate for 2019 is expected to be the same as it was in 2018.

Required:

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

Definition Definition Financial statement that provides a snapshot of an organization's financial position at a specific point in time. It summarizes a company's assets, liabilities, and shareholder's equity, detailing what the company owns, what it owes, and what is left over for its owners. The balance sheet serves as a crucial tool to assess the financial health and stability of a company, as well as to help management make informed decisions about its future investments and financial obligations.

Expert Solution

Trending now

This is a popular solution!

Step by step

Solved in 2 steps with 3 images

SEE SOLUTION Check out a sample Q&A here

Knowledge Booster

Learn more about

Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.