Question
Prepare a pro forma income statement and balance sheet for the next 5FYs (until 2026) under the assumption that revenues will increase by 2% per
Prepare a pro forma income statement and balance sheet for the next 5FYs (until 2026) under the assumption that revenues will increase by 2% per year, the company retains earnings and it maintains all current ratios (when possible). Assume that the firm can borrow at 5.5
PRO Forma Actual 2021 Projected 2022 Projected 2023 Projected 2025 Projected 2026
COGS/Rev 2.091
SBA?Sales .255
Inv/COGS .192
Other CA/Sales .101
AR/Sale .133
AP/COGS.359
Sales/FA 3.865
Depre/FA 0 .070
Equity/invested capital .830
STDebt/invested capital .013
Long term Debt/Invested Cap .156
Tax Rate .275
Revenue growth rate
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Campaign Finance Reform
Authors: Melissa M. Smith, Glenda C. Williams, Larry Powell, Gary A. Copeland
1st Edition
0739145657, 978-0739145654
