Income statement and Balance Sheet
Carlisle’s balance sheet as of December 31, 2022 appears in the below spreadsheet.
Use the information below to prepare a pro-forma income statement and balance sheet for the next year (as of December 31, 2023).
Sales are forecast to be $2,650,000 for next year
COGS to sales ratio will be 0.84
SG&A to sales ratio will be 0.14
Depreciation will be $8,300
Interest rate on loan is 10% per year
Tax rate will be 40%
The owners will be paid a dividend of $8,420
Firm would maintain a minimum cash balance of at least $40,000
The Days Sales Outstanding (DSO) will be 14 days
The Days Sales Inventory (DSI) will be 43 days
Firm plans to purchase a truck for $14,000 in the next year
Firm will continue to repay its existing bank loan in annual installments of $20,000 per year
Days Payables Outstanding (DPO) will be 21 days
Accrued expenses will stay at the same level of $11,300
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.Read more
Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.Read more
Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.Read more
Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.Read more
By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.Read more