Exhibit 1 Pro Forma Balance Sheets Under Seasonal Production‚ 1994 (thousands of dollars) Actual Dec. 31‚ 1993 Casha Accounts receivableb Inventoryc Current assets Net plant and equipmentd Total assets Accounts payablee Notes payable‚ bankf Accrued taxesg Long-term debt‚ current portion Current liabilities Long-term debth Seasonal Liabilities Shareholders’ equity Total liabilities and equity Jan. Feb. Mar. Apr. May July Aug. Sept. Oct. $200 2‚905 586 $878 1‚060 586 $1‚526 260 586 $1
Premium Balance sheet Asset
Assumptions for Pro Forma Statements Income Statement Net sales - Sales forecast for 1994 is used as there is no big difference in terms of sales for seasonal or level production. COGS - According to the case 65.1% of sales for the current month. Operating expenses - Seasonal projection 200 plus additional storage and handling cost 115/12 in case of shift to level production. The amount is the same for each month because in case study it is assumed operating expenses are likely to be incurred
Premium Balance sheet Generally Accepted Accounting Principles Liability
Pro-Forma and Business Cycle Research Paper FIN/375 ‚ 2014 Pro-Forma and Business Cycle Research Paper This report will compare the pro-forma financial statement of two companies: Bank of America and General Electric also-known as GE. It will describe and summarize the comparison of both organizations and their fiscal stability. It will also detail the typical business cycle of these two companies. Pro-Forma Financial of General Electric and Bank of America General Electric and Bank of America
Premium Finance Investment Economics
Running head: CAPSTONE PROJECT Capstone Project- MGT660 Capstone Project- MGT660 A pro forma income statement is a projection of future business profits and losses. It allows the business to make operational changes that could affect the actual outcome before the projections are reality. The pro forma income statement for Once Upon A Child is a three year projection that accounts for a ten percent increase in gross sales each of the three years. The projections
Premium Generally Accepted Accounting Principles Revenue Profit
TERM PROJECT Executive Summary and Pro Forma Jeyhun Taghiyev Park University Executive Summary Brothers’ is a convenience store located in Basehor‚ Kansas. This family owned business is conveniently located and the cross section of two major highways (K-7 and I-70). This small company expects to capture market share by becoming the low cost leader in the convenience store market by pricing competitively‚ providing excellent service and products. The major products offered include: newspapers
Premium Cash flow Net present value Cash flow statement
NOVEL STUDY PRO FORMA: SETTING: - What is the time and place of the story? - Don these have any bearing on or importance to the story? - Does the setting vary‚ of is it static? - Are characters affected by the setting? How? MOOD/ATMOSPHERE: - Is there a particular atmosphere created? - How is this created? - What effect does it have on characters and events CHARACTERS: - What does the author tell us about the characters? Ie. Descriptive presentation? - What do the characters reveal
Premium Narrative First-person narrative Narratology
Instructions: For this homework you will have to predict the future financial statements of the Body Shop. There is a template provided. Use the figures for 2011 and the forecasting assumptions on the template to forecast the income statement and balance sheet for the next three years. For some variables there are no assumptions provided since they should be calculated rather than predicted (e.g. retained earnings). Cash and Debt are the two plugs. Assumptions for the cash and debt plugs are described in
Premium Accounts receivable Balance sheet Generally Accepted Accounting Principles
Finance Policy Recommendation and Pro Forma Budget: Boeing Henry Aguirre‚ Patrick Buckley‚ Sheri White-Manning‚ Ted Ortiz‚ and Becky Wilson FIN 571 June 5‚ 2013 Dr. Tom NeSmith Boeing Working Capital Policy Analysis Boeing is an aerospace cooperation that has been around since 1916. William E. Boeing‚ and a former U.S. Navy officer named Conrad Westervelt discovered the cooperation. They started out with a two seated single-engine seaplane called B&W. About a year later‚ the company
Premium Net present value Cash flow Boeing
Landforms Australia’s major landforms Mountains Many of Australia’s mountain ranges are the result of folding or faulting – for example the Flinders ranges and the Stirling Ranges. Fold Mountains are formed when one plate slides down under another .Some rocks are forced down while others are forced upwards and bent into wave-like forms. Fault Mountains are formed when layers of rock are fractured and one section moves down and another section moves up. Until about 600 million years ago‚ the area
Premium Coral reef Australia Great Barrier Reef
Week 3 Assignment: Pro Forma Statement The Landis Corporation had 2008 sales of $100 million. The balance sheet items that vary directly with sales and the profit margin are as follows: Percent Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5% Accounts receivable. . . . . . . . . . . . . . . . . . . . . . 15 Inventory . . . . . . . . . . . . . . .
Premium