2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Uncanned Revenue 1200 Prepaid Expenses 1900 Total Short Term Liabilities 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 Eamings 6400 13400 32700 Total Shareholders Equity Total Assets 32700 Total Lab & Str Equ The 2020 income statement and 2021 proforma income statement are as follows 2020 40000 50000 2019 Revenue COGS fixed 2000 2000 16000 20000 COGS variable Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 4680 EBIT 11520 12520 Interest all fixed 6900 6900 EBT 4620 5620 Tax (920) 924 1124 Net Income 3696 4496 2000 2000 Preferred Stock Dividend 1696 2496 Eaming available to Common Stockholder ACU W DONANINI TUSCANAC 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 2020 2021 2020 2021 Cash 1800 N/P 2700 Marketable securities 2600 A/P 1800 A/R 2200 Accrued Expenses 1600 Inventory 4000 Uncanned Revenue 1200 Prepaid Expenses 1900 Total Short Term Liabilities 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 Eamings 6400 13400 32700 Total Shareholders Equity Total Assets 32700 Total Lab & Str Equ The 2020 income statement and 2021 proforma income statement are as follows 2020 40000 50000 2019 Revenue COGS fixed 2000 2000 16000 20000 COGS variable Gross Profit 22000 28000 OpEx fixed 800 800 OpEx variable 6000 10000 Depreciation 3680 4680 EBIT 11520 12520 Interest all fixed 6900 6900 EBT 4620 5620 Tax (920) 924 1124 Net Income 3696 4496 2000 2000 Preferred Stock Dividend 1696 2496 Eaming available to Common Stockholder ACU W DONANINI TUSCANAC 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