Please show all equations and answer question fully. Finish the pro forma income statement: Tax Rate...

Please show all equations and answer question fully. Finish the pro forma income statement:

Tax Rate	25%
Starting Sales	$1,250,000,000
Sales Growth Rate	0%
Price	$250
COGS %	81%
SGA %	7%
Depreciation	$10,000,000


Year	0	1	2	3	4	5	6
Sales Revenue		312,500,000,000	312,500,000,000	312,500,000,000	312,500,000,000	312,500,000,000	312,500,000,000
COGS		253,125,000,000	253,125,000,000	253,125,000,000	253,125,000,000	253,125,000,000	253,125,000,000
SGA		21,875,000,000	21,875,000,000	21,875,000,000	21,875,000,000	21,875,000,000	21,875,000,000
Depreciation		10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000
Operating Profit
Taxes
Net Profit

Expert Solution

Operating Profit = Sales - ( COGS + SGA + Depreciation ) = 37,490, 000, 000

Taxes @ 25% = 25% * Operating Profit = 9,372, 500, 000

Net Profit = Operating Profit - Taxes = 28,117, 500, 000

Year	0	1	2	3	4	5	6
Sales Revenue		312,500,000,000	312,500,000,000	312,500,000,000	312,500,000,000	312,500,000,000	312,500,000,000
COGS		253,125,000,000	253,125,000,000	253,125,000,000	253,125,000,000	253,125,000,000	253,125,000,000
SGA		21,875,000,000	21,875,000,000	21,875,000,000	21,875,000,000	21,875,000,000	21,875,000,000
Depreciation		10,000,000	10,000,000	10,000,000	10,000,000	10,000,000	10,000,000
Operating Profit		37,490,000,000	37,490,000,000	37,490,000,000	37,490,000,000	37,490,000,000	37,490,000,000
Taxes		9,372,500,000	9,372,500,000	9,372,500,000	9,372,500,000	9,372,500,000	9,372,500,000
Net Profit		28,117,500,000	28,117,500,000	28,117,500,000	28,117,500,000	28,117,500,000	28,117,500,000

jeff jeffy answered 2 years ago

prepare a 3-year pro forma income statement and pro forma balance sheet, including expected cash flows...

prepare a 3-year pro forma income statement and pro forma balance sheet, including expected cash flows and all associated assumptions. Company: Bishrom (Nepali eyewear brand) outsources all the manufacturing in china. Please assume all the data. you can make a fake statement. Subject: Entrepreneurial finance

Pro forma income statement. Given the income statement in the popup window, for California Cement Company...

Pro forma income statement. Given the income statement in the popup window, for California Cement Company for 2013 and an expected sales growth rate of 6.61 % for 2014, prepare a pro forma income statement for 2014. First, find the percentage of each income statement line from 2013 as a percent of sales. (Round to three decimal places.) Sales Revenue $22,811,000 ____ % Cost of goods sold $-11,638,000 ___% Selling, general, and administrative expenses $-3,973,000 ____% Depreciation expenses $ -1,369,000...

Chapter 4: 3. Fire Corp financial statements: Pro forma income statement Pro forma balance sheet Sales...

Chapter 4: 3. Fire Corp financial statements: Pro forma income statement Pro forma balance sheet Sales $ 32,000 Assets $25,300 Debt $ 5,800 Costs $ 24,400 ________ Equity $ 19,500 Net income $ 7,600 Total $25,300 Total $ 25,300 It expects 15% sales increase. It also predicts every item on the balance sheet will increase by 15% as well. 1.Create the pro forma statements. 2. What’s the plug variable here? 3. If Fire Corp pays half of income as dividend,...

PRO FORMA INCOME STATEMENT Austin Grocers recently reported the following 2016 income statement (in millions of...

PRO FORMA INCOME STATEMENT Austin Grocers recently reported the following 2016 income statement (in millions of dollars): Sales $700 Operating costs including depreciation 500 EBIT $200 Interest 40 EBT $160 Taxes (40%) 64 Net income $96 Dividends $32 Addition to retained earnings $64 For the coming year, the company is forecasting a 15% increase in sales, and it expects that its year-end operating costs, including depreciation, will equal 65% of sales. Austin's tax rate, interest expense, and dividend payout ratio...

Using the simple percent-of-sales method to prepare a pro forma income statement assumes all expenses remain...

Using the simple percent-of-sales method to prepare a pro forma income statement assumes all expenses remain fixed percentages of the sales revenue. Discuss the pros and cons of this approach. For example, you may discuss the validity of assuming fixed expenses or interest expense as a fixed percentage of sales.

Discuss the simplified procedures used to prepare and evaluate the pro forma income statement and the...

Discuss the simplified procedures used to prepare and evaluate the pro forma income statement and the pro forma balance sheet. What ethical issues do you believe are present in these procedures and how does the SOX Act address these concerns? In your response, you should also discuss the judgmental approach.

Consider you have prepared Pro-forma income statements of a new venture that show a net income...

Consider you have prepared Pro-forma income statements of a new venture that show a net income of PKR 50,000, PKR 100,000, and PKR 150,000 for the first three years of starting the business. You are excited to see a positive cash inflow of PKR 300,000 for the first three years. However, your classmate with business majors in finance has highlighted that you may not have PKR 300,000 in cash, although your Pro-forma income statements show that you will earn that...

Prepare a pro forma income statement and balance sheet for the 'coming year' for Netflix (NFLX)

2) What are the major differences between a “Pro Forma” Income Statement and a Cash Budget...

2) What are the major differences between a “Pro Forma” Income Statement and a Cash Budget (another name for this is Cumulative Cash Flow Statement). What would be the significance for each to a perspective lender?

FORECASTING FINANCIAL STATEMENTS - Below is a pro-forma income statement and balance sheet for Company A...

FORECASTING FINANCIAL STATEMENTS - Below is a pro-forma income statement and balance sheet for Company A for a 5-year period and a terminal year, based on various assumptions, which already have been completed. Company A Income Statement For the Years Ended 2017 2018 2019 2020 2021 2022 Terminal year 2023 Sales 550.00 825.00 990.00 1,138.50 1,252.35 1,340.01 1,393.62 1.50 (825*120%) (990*115%) (1138.50*110%) (1252.35*107%) (1340.01*104%) Cost of Sales 275.00 288.75 ...

Question