im10b - Southwest Trading Company Pro Forma Income...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Southwest Trading Company Pro Forma Income Statement 06/30/02 12/31/02 12/31/03 12/31/04 12/31/05 12/31/06 12/31/07 Sales $0 $275,000 $675,000 $800,000 $900,000 $900,000 $900,000 Cost of Goods Sold $0 $173,250 $425,250 $504,000 $567,000 $567,000 $567,000 Gross Margin $0 $101,750 $249,750 $296,000 $333,000 $333,000 $333,000 $0 $33,000 $81,000 $96,000 $108,000 $108,000 $108,000 $0 $70,000 $100,000 $120,000 $120,000 $120,000 $120,000 Depreciation $0 $14,750 $29,500 $29,500 $29,500 $29,500 $29,500 Other $0 $30,000 $0 $0 $0 $0 $0 Total Operating Expenses $0 $147,750 $210,500 $245,500 $257,500 $257,500 $257,500 Earnings Before Taxes $0 ($46,000) $39,250 $50,500 $75,500 $75,500 $75,500 Taxes @ 34% $0 $0 $0 $14,875 $25,670 $25,670 $25,670 Net Income $0 ($46,000) $39,250 $35,625 $49,830 $49,830 $49,830 Taxable Income $0 ($46,000) ($6,750) $43,750 $75,500 $75,500 $75,500 Average Daily Sales $1,507 $1,849 $2,192 $2,466 $2,466 $2,466 Southwest Trading Company Pro Forma Balance Sheet 06/01/02 12/31/02 12/31/03 12/31/04 12/31/05 12/31/06 12/31/07 Cash $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 $20,000 Accounts Receivables $0 $72,329 $88,767 $105,205 $118,356 $118,356 $118,356 Inventory $130,000 $115,500 $141,750 $168,000 $189,000 $189,000 $189,000 Gross Fixed Assets $295,000 $295,000 $295,000 $295,000 $295,000 $295,000 $295,000 less Accumulated Dep. $0 $14,750 $44,250 $73,750 $103,250 $132,750 $162,250 Net Plant and Equipment $295,000 $280,250 $250,750 $221,250 $191,750 $162,250 $132,750 Total Assets $445,000 $488,079 $501,267 $514,455 $519,106 $489,606 $460,106 Accounts Payable $0 $24,356 $34,636 $40,677 $45,107 $43,496 $43,496 Notes Payable $90,000 $90,000 $90,000
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 5

im10b - Southwest Trading Company Pro Forma Income...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online