2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required = 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Unearned Revenue 1200 Prepaid Expenses Total Short Term Llabilities 1900 7300 Total Current Asset 12500 Long Term Liabilities 12000 Gross Fixed Asset 30800 Preferred Stock 1000 Accumulated Depreciation 10600 Common Stock 2000 Net Fixed Asset 20200 Paid in Capital 4000 Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 12 70 Total Liab & Shr Equ. 32700 The 2020 income statement and 202 proforma iricome statement are as follows 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 10000 6000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 1060 924 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 20000 Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 5000 EBIT 11520 12200 Interest all fixed 6900 6900 EBT 4620 5300 Tax (%20) 924 1060 Net Income 3696 4240 Preferred Stock Dividend 2000 2000 Earning available to 1696 2240 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 72 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE 4 PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.2 WE WILL MAKE 12000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 90 DAYS (360 DAYS A YEAR) REST OF THE SHORT TERM LIABILITIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCKHOLDERS WILL BE 25% Determine the values in 2021 Proforma balance sheet. All numbers with ino.commas or full stop Cash = 1800 (as an example) Marketable securities A/R = Inventory = !! Prepaid Expenses = %3D Total Current Asset = Gross Fixed Asset = Accumulated Depreciation Net Fixed Asset = Total Assets = N/P A/P = Accrued Expenses = Unearned Revenue = Total Short Term Liabilities = O Ar Accrued Expenses = %3D Unearned Revenue: Total Short Term Liabilities = %3D Long Term Liabilities = Preferred Stock Common Stock= %3D Paid in Capital = Retained Earnings = Total Shareholders Equity %3D Total Liab & Shr Equ. = External Financing Required =
Expert Answer:
Answer rating: 100% (QA)
1 Calculation of Receivables Average collection period 360days Receivable turnover Ratio 60 Days Therefore Receivable Turnover Ratio 6 Receivable Turn... View the full answer
Related Book For
Financial Accounting an introduction to concepts, methods and uses
ISBN: 978-0324789003
13th Edition
Authors: Clyde P. Stickney, Roman L. Weil, Katherine Schipper, Jennifer Francis
Posted Date:
Students also viewed these accounting questions
-
On Dec. 31, 2013, Neyo Co. purchased machinery for $95,933.37. The Co. paid $20,000 down & agreed to finance the remainder by making 4 equal payments each Dec. 31 at the implicit interest rate of...
-
The following income statement and balance sheets for Virtual Gaming Systems are provided. Required: Assuming that all sales were on account, calculate the following risk ratios for 2015. 1....
-
The 2013 income statement and other information for Mallard Corporation, which is about to purchase a new machine at a cost of $500 and a new computer system at a cost of $300, follows. Sales...
-
Calculate the managerial remuneration from the following particulars of Zen Ltd. the company has only one Managing Director. Net Profit Net Profit is calculated after considering the following:...
-
What sort of tax system do you feel is the fairest? What are the advantages and disadvantages of regressive, progressive, and proportional taxes?
-
What other forms of communication might it be wise to discuss when agreeing the Engagement Letter?
-
A company reports the following beginning inventory and purchases for January. On January 26, 345 units were sold. What is the cost of the 140 units that remain in ending inventory, assuming costs...
-
Lenox Manufacturing Co. produces and sells specialized equipment used in the petroleum industry. The company is organized into three separate operating branches: Division A, which manufactures and...
-
A pyramid shaped building is 835 ft tall with a square base that is 143 ft on each side. What is the volume of the pyrami V = ft (Round to the nearest tenth as needed)
-
Southeastern Foods has hired you to analyze their distribution-system design. The company has 11 distribution centers, with monthly volumes as listed below. Seven of these sites can support...
-
Prove R is a subset of 5 implies R^-1 is a subset of S^-1.
-
For decades, the Taylor School has been providing elementary education in the sector where it's located. While other institutions in the area have faced difficulties, the school has maintained a good...
-
Solve the compound inequalities: x+4 <1 and x+2 <3
-
Simplify: (5m 3) - (m + 2). Provide your answer below:
-
K How many terms are there in each of the following sequences? a. 42, 43, 44, 45, ..., 442 b. 1, 5, 52, 53, 560 c. 100, 200, 300, 400, ..., 50000 d. 1, 3, 9, 27, 81, 243, ..., 6561
-
7 3 Multiply Simplify the answer. 8 35
-
Exhibit 1 Income from Operations (All financial information in the case has been scaled and disguised for educational purposes.) UberNowhere Trucking and FreightIncome from Operations For the year...
-
Perform the operation by first converting the numerator and denominator to scientific notation. Write the answer in scientific notation. 7,200,00/0.000009
-
Valuation of brand name. When an acquiring firm purchases another firm with established brand names, it will likely allocate a portion of the purchase price to the brand names. Measuring the fair...
-
Journal entries for service contracts. Abson Corporation began business on January 1, 2008, selling copiers. It also sells service contracts to maintain and repair copiers for $600 per year. When a...
-
Journal entries for warranty liabilities and subsequent expenditures. Miele Company is a German family-owned appliance business. Assume that Miele provides a two-year warranty on its products and...
-
Why and how do tax authorities get involved in the transfer pricing situation?
-
Assume a VAT situation where the tax rate is 15 percent, with export sales exempt. The manufacturer does not purchase inputs on which VAT has been paid, and its net selling price to the wholesaler...
-
A Galex Com pain, a manufacturer of stereo systems, started its production in October 2002. For the preceding 3 years Galex had been a retailer of stereo systems. Alter a thorough survey ol stereo...
Study smarter with the SolutionInn App