Pro forma balance sheet Randy & Wiskers Enterprises has 2018 sales of $15.5 million. It wishes to analyze expected performance and financing needs for 2019. You are requested to compile a pro forma balance sheet. Given the following information, respond to parts a and b.
(1) The balance sheet items vary directly with sales: accounts receivable (10%), inventory (15%), accounts payable (10%), and net profit margin (2%).
(2) Marketable securities and other current liabilities are expected to remain unchanged.
(3) A minimum cash balance of $520,000 is desired.
(4) A new equipment costing $20,000 will be purchased during 2019, and a total depreciation in 2019 is forecast as $5,000.
(5) Accruals are expected to rise to $660,000.
(6) No sale or retirement of long-term debt is expected, and no common stock will be repurchased.
(7) The dividend payout of 50% of net profits is expected to continue.
(8) Sales are expected to decrease to $15,000,000.
(9) The December 31, 2018, balance sheet follows.
Based on the information provided, answer the following:
a. Prepare a pro forma balance sheet dated December 31, 2019.
b. Discuss the financing changes suggested by the statement prepared in part a.
"Looking for a Similar Assignment? Get Expert Help at an Amazing Discount!"
