Using the 2012 financial statements for DRE Corporation and this additional information, prepare a pro forma
income statement and balance sheet for the year 2013.
Determine the discretionary financing needed (DFN) and
assume that if the DFN is positive, the company will increase long-term debt, and if DFN is negative, the
company will pay back some long-term debt.
Sales for next year (2013 ) are expected to increase by $300,000 to $1,800,000. The firm is running efficiently and
at full capacity so that all assets and spontaneous liabilities are expected to increase proportionally with sales.
The dividend payout ratio for 2013 will be 40%.
DRE Corporation
2012 Financial Statements
Income Statement ($)
Sales 1,500,000
Net Income 250,000
Balance Sheet ($)
Cash 400,000
Accounts Receivable 450,000
Inventory 350,000
Property, Plant, & Equipment 650,000
Total Assets 1,850,000
Accounts Payable 200,000
Short Term Notes Payable 250,000
Long-term Debt 550,000
Common Stock 200,000
Retained Earnings 650,000
Total Liabilities and Equity 1,850,000
Income Statement ($)
Sales 1,800,000
Net Income 300,000 (250,000/1,500,
You might also like to view...
Explain the distinction between outsourcing and offshoring
What will be an ideal response?
Which of the following statements will be more effective if the numbers in it are expressed in words?
A. The company's fixed expenses totaled $15,000. B. The club will celebrate its 125th anniversary next year. C. The firm received 1000s of customer orders for its product. D. The business report has 354 pages in total.
The states may insist Congress allow them to share regulatory responsibilities
a. True b. False Indicate whether the statement is true or false
A business organization in which some of the partners are not liable for partnership debts is called a:
a. no liability partnership b. limited liability partnership c. partial liability partnership d. local liability partnership e. unlimited liability partnership