Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Pro forma balance sheet - Basic Leonard Industries wishes to prepare a pro forma balance sheet for December 3 1 , 2 0 2 0

Pro forma balance sheet-Basic Leonard Industries wishes to prepare a pro forma balance sheet for December 31,2020. The firm expects 2020 sales to total $3,000,000. The following information has been gathered.
(1) A minimum cash balance of $50,200 is desired.
(2) Marketable securities are expected to remain unchanged.
(3) Accounts receivable represent 10.1% of sales.
(4) Inventories represent 11.8% of sales.
(5) A new machine costing $89,700 will be acquired during 2020. Total depreciation for the year will be $31,800.
(6) Accounts payable represent 14.2% of sales.
(7) Accruals, other current liabilities, long-term debt, and common stock are expected to remain unchanged.
(8) The firm's net profit margin is 4.4%, and it expects to pay out $69,800 in cash dividends during 2020.
(9) The December 31,2019, balance sheet follows
a. Use the judgmental approach to prepare a pro forma balance sheet dated December 31,2020, for Leonard Industries.
b. How much, if any, additional financing will Leonard Industries require in 2020? Discuss.
c. Could Leonard Industries adjust its planned 2020 dividend to avoid the situation described in part b? Explain how.
Leonard Industries Balance Sheet December 31,2019
\table[[Assets,,Liabilities and Stockholders' Equity,],[Cash,$45,000,Accounts payable,$395,200
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Public Finance A Contemporary Application Of Theory To Policy

Authors: David N. Hyman

5th Edition

0030113172, 978-0030113178

More Books

Students also viewed these Finance questions

Question

Describe Hobbess beliefs about human nature.

Answered: 1 week ago

Question

Define line and staff authority

Answered: 1 week ago

Question

Define the process of communication

Answered: 1 week ago

Question

Explain the importance of effective communication

Answered: 1 week ago

Question

* What is the importance of soil testing in civil engineering?

Answered: 1 week ago

Question

Understand employee mentoring

Answered: 1 week ago

Question

Appreciate the importance of new-employee orientation

Answered: 1 week ago