Resources Status and follow-up Participants More Question 5 2020 2021 Cash 1300 2020 2021 N/P Marketable securities 2700 2600 A/P A/R 1300 2200 Accued Expenses 1600 Inventory Prepaid Expenses 4000 Unearned Revenue 1200 1900 Total Short Term Liabilities Total Current Asset 7300 4 12500 Long Term Liabilities 12000 GrossFixed Asset 30800 Accumulated Depreciation 10600 Preferred Stock 1000 Common Stock 2000 Net Fixed Asset 20200 4000 Paid in Capital Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 32700 Tota Lab & Shru 32700 The 2020 income statement and 2021 proforma Income statement are as follows 2019 2020 Ravenue 40000 50000 2000 COGS fed 2000 COGSvar 16000 20000 aron Prot 220001 28000 BE ORA to search 001 (1-2) Finance for Engi... cation BAUGO All Ultra Overview Plans Resources Total Assets Status and follow- 32700 Total Liab & Shr Equ. The 2020 income statement and 2021 proforma income statement are as follows 32700 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx foed 800 8001 OpEx variable 5000 10000 Depreciation 3680 4580 EBIT 11520 12520 interest allud 5900 6900 EBT 4620 5620 Tax 9620 924 1124 Not income 3696 Prefarred Stock Dividend 2000 2000 Earning vallet 16961 2496 common Stockholder CASH WILL REMAN THE SAME WE WANT 2008 COCTION PERIOD TO SVET w De here to search Support BAU BAUGO BAU Library -2) Finance for Engi... Overview Plans Resources Status and follow-up Participants More 1696 2496 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 36 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE S PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.5 WE WILL MAKE 8000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 36 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 SOM Determine the values in 2021 Proforma balance sheet. All numbers with commas orful stop Cash 1800 (as an example) Marketable Securities AR- Inventory Prepaid berses Tore Curte 01 (1-2) Finance for Engi... Overview Plans Resources Status and follow-up Participants More Cash = 1800 (as an example) Marketable securities A/R- Inventory - Prepaid Expenses 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 Long Term Liabilities Preferred Stock Common Stock Type here to search O ETA Total Assets "N/P A/P Accrued Expenses Unearned Revenue - Total Short Term Liabilities Long Term Liabilities - Preferred Stock- Common Stock Paldin Capital Retained Earnings - Total Shareholders Equity - Total Lab & Shr Equ. External Financing Required Back Net Type here to search I Turk Telekom 2:42 PM 0 1 37% E chegg.com Done 20.30 2003 20.20 2021 1800 NAP 2700 AP 200 1800 AR 2200 Retro Expenses named 1000 1200 1900 7300 Preppers Total 3500 12000 1000 Groot Feed Asset Accumulated Depreciation 30800 20600 2000 Long Term Preferred Stack Common Stock Paedia indige Total Shareholders Equity FA 20200 4000 4400 13400 12700 12700 The 2020 income statement and 2021 proforma income statement are as follows 2019 2020 400000000 2000 2000 11000 10000 B D COGS COGSvable Grow Pront Opex fiend Depreciation . EBIT Interested 22000 20000 100 6000 10000 60 4610 11520 2520 6000.000 4620 5620 924 3660 2000 2000 EBT Net Income Premedoch Dividend Ening av te Comme to 1.6 247 CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOO TO BE DAYS O DAYS A YEAR WE WANT 2021 INVENTORY TURNOVER TO SEE PREPAID OPENSE WILL CHANGE WITH RESPECT TO CHANGEN SALES Turk Telekom 2:43 PM 0 1 37% E chegg.com Done CASH WILL REMAN THE SAME WE WANT 2071 COLLECTION PERICO TO BE DAYS DAYS A YEAR WE WANT 2021 INVENTORY TURNOVER TO BE PREPAID ONE WILL CHANGE WITHE RESPECT TO CUNGEN SALES WE WANT CASH RATIO TO BE 0.5 WE WILL MAKE 2000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 36 DAYS DO DAYS A YEAR BEST OF THE SHORT TERM LIABUTIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCOHOLDERS WILL BE SOM Determine the values in 2021 Proforma balance sheet. All numbers with no commas or full stop Cash = 1800 (as an example Marketable securities - Bos A/R - Bos Inventory Bos Prepaid Expenses - Bo Total Current Asset = Bos Gross Fixed Asset - Bos Accumulated Depreciation = Bo Net Fixed Asset - Bos Total Assets - Bos N/P - Bo A/P - Bos Accrued Expenses Bos Unearned Revenue Bos Total Short Term Liabilities - Bos Long Term Liabilities = Bos Preferred Stock = Bos Common Stock Bos Paid in Capital Bos Turk Telekom 2:43 PM 0437% E4 chegg.com Done Determine the values in 2021 Proforma balance sheet. All numbers with no commas or full stop Cash = 1800 (as an example) Marketable securities = Bos A/R = Bos Inventory Bos Prepaid Expenses - Bo Total Current Asset Bos Gross Fixed Asset = Bos Accumulated Depreciation - Bos Net Fixed Asset = Bos Total Assets = Bos N/P-Bos A/P - Bos Accrued Expenses - Bo Unearned Revenue = Bos Total Short Term Liabilities - Bos Long Term Liabilities - Bo Preferred Stock = Bos Common Stock - Bos Paid in Capital = Bos Retained Earnings Bos Total Shareholders Equity Bo Total Liab & Shr Equ. = Bos External Financing Required = Expert Answer The good COMPANY LEGAL & POLICIES Resources Status and follow-up Participants More Question 5 2020 2021 Cash 1300 2020 2021 N/P Marketable securities 2700 2600 A/P A/R 1300 2200 Accued Expenses 1600 Inventory Prepaid Expenses 4000 Unearned Revenue 1200 1900 Total Short Term Liabilities Total Current Asset 7300 4 12500 Long Term Liabilities 12000 GrossFixed Asset 30800 Accumulated Depreciation 10600 Preferred Stock 1000 Common Stock 2000 Net Fixed Asset 20200 4000 Paid in Capital Retained Earnings 6400 Total Shareholders Equity 13400 Total Assets 32700 Tota Lab & Shru 32700 The 2020 income statement and 2021 proforma Income statement are as follows 2019 2020 Ravenue 40000 50000 2000 COGS fed 2000 COGSvar 16000 20000 aron Prot 220001 28000 BE ORA to search 001 (1-2) Finance for Engi... cation BAUGO All Ultra Overview Plans Resources Total Assets Status and follow- 32700 Total Liab & Shr Equ. The 2020 income statement and 2021 proforma income statement are as follows 32700 2019 2020 Revenue 40000 50000 COGS fixed 2000 2000 COGS variable 16000 20000 Gross Profit 22000 28000 OpEx foed 800 8001 OpEx variable 5000 10000 Depreciation 3680 4580 EBIT 11520 12520 interest allud 5900 6900 EBT 4620 5620 Tax 9620 924 1124 Not income 3696 Prefarred Stock Dividend 2000 2000 Earning vallet 16961 2496 common Stockholder CASH WILL REMAN THE SAME WE WANT 2008 COCTION PERIOD TO SVET w De here to search Support BAU BAUGO BAU Library -2) Finance for Engi... Overview Plans Resources Status and follow-up Participants More 1696 2496 Common Stockholder CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOD TO BE 36 DAYS (360 DAYS A YEAR) WE WANT 2021 INVENTORY TURNOVER TO BE S PREPAID EXPENSE WILL CHANGE WITH RESPECT TO CHANGE IN SALES WE WANT CASH RATIO TO BE 0.5 WE WILL MAKE 8000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 36 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 SOM Determine the values in 2021 Proforma balance sheet. All numbers with commas orful stop Cash 1800 (as an example) Marketable Securities AR- Inventory Prepaid berses Tore Curte 01 (1-2) Finance for Engi... Overview Plans Resources Status and follow-up Participants More Cash = 1800 (as an example) Marketable securities A/R- Inventory - Prepaid Expenses 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 Long Term Liabilities Preferred Stock Common Stock Type here to search O ETA Total Assets "N/P A/P Accrued Expenses Unearned Revenue - Total Short Term Liabilities Long Term Liabilities - Preferred Stock- Common Stock Paldin Capital Retained Earnings - Total Shareholders Equity - Total Lab & Shr Equ. External Financing Required Back Net Type here to search I Turk Telekom 2:42 PM 0 1 37% E chegg.com Done 20.30 2003 20.20 2021 1800 NAP 2700 AP 200 1800 AR 2200 Retro Expenses named 1000 1200 1900 7300 Preppers Total 3500 12000 1000 Groot Feed Asset Accumulated Depreciation 30800 20600 2000 Long Term Preferred Stack Common Stock Paedia indige Total Shareholders Equity FA 20200 4000 4400 13400 12700 12700 The 2020 income statement and 2021 proforma income statement are as follows 2019 2020 400000000 2000 2000 11000 10000 B D COGS COGSvable Grow Pront Opex fiend Depreciation . EBIT Interested 22000 20000 100 6000 10000 60 4610 11520 2520 6000.000 4620 5620 924 3660 2000 2000 EBT Net Income Premedoch Dividend Ening av te Comme to 1.6 247 CASH WILL REMAIN THE SAME WE WANT 2021 COLLECTION PERIOO TO BE DAYS O DAYS A YEAR WE WANT 2021 INVENTORY TURNOVER TO SEE PREPAID OPENSE WILL CHANGE WITH RESPECT TO CHANGEN SALES Turk Telekom 2:43 PM 0 1 37% E chegg.com Done CASH WILL REMAN THE SAME WE WANT 2071 COLLECTION PERICO TO BE DAYS DAYS A YEAR WE WANT 2021 INVENTORY TURNOVER TO BE PREPAID ONE WILL CHANGE WITHE RESPECT TO CUNGEN SALES WE WANT CASH RATIO TO BE 0.5 WE WILL MAKE 2000 TRY FIXED ASSET INVESTMENT WE WANT 2021 PAYMENT PERIOD TO BE 36 DAYS DO DAYS A YEAR BEST OF THE SHORT TERM LIABUTIES WILL CHANGE WITH RESPECT TO SALES NO NEW PREFERRED OR COMMON STOCK ISSUANCE DIVIDEND DISTRIBUTION RATIO TO COMMON STOCOHOLDERS WILL BE SOM Determine the values in 2021 Proforma balance sheet. All numbers with no commas or full stop Cash = 1800 (as an example Marketable securities - Bos A/R - Bos Inventory Bos Prepaid Expenses - Bo Total Current Asset = Bos Gross Fixed Asset - Bos Accumulated Depreciation = Bo Net Fixed Asset - Bos Total Assets - Bos N/P - Bo A/P - Bos Accrued Expenses Bos Unearned Revenue Bos Total Short Term Liabilities - Bos Long Term Liabilities = Bos Preferred Stock = Bos Common Stock Bos Paid in Capital Bos Turk Telekom 2:43 PM 0437% E4 chegg.com Done Determine the values in 2021 Proforma balance sheet. All numbers with no commas or full stop Cash = 1800 (as an example) Marketable securities = Bos A/R = Bos Inventory Bos Prepaid Expenses - Bo Total Current Asset Bos Gross Fixed Asset = Bos Accumulated Depreciation - Bos Net Fixed Asset = Bos Total Assets = Bos N/P-Bos A/P - Bos Accrued Expenses - Bo Unearned Revenue = Bos Total Short Term Liabilities - Bos Long Term Liabilities - Bo Preferred Stock = Bos Common Stock - Bos Paid in Capital = Bos Retained Earnings Bos Total Shareholders Equity Bo Total Liab & Shr Equ. = Bos External Financing Required = Expert Answer The good COMPANY LEGAL & POLICIES