MyLab Finance with Pearson eText -- Access Card -- for Principles of Managerial Finance
15th Edition
ISBN: 9780134479903
Author: Chad J. Zutter, Scott B. Smart
Publisher: PEARSON
expand_more
expand_more
format_list_bulleted
Concept explainers
Videos
Textbook Question
Chapter 4, Problem 4.19P
Learning Goal 5
P4-19 Pro forma
- 1. The percent of sales for items that vary directly with sales are as follows:
Accounts receivable, 12%
Inventory, 18%
Accounts payable, 14%
Net profit margin, 3%
- 2. Marketable securities and other current liabilities are expected to remain unchanged.
- 3. A minimum cash balance of $480,000 is desired.
- 4. A new machine costing $650,000 will be acquired in 2020, and equipment costing $850,000 will be purchased in 2021. Total
depreciation in 2020 isforecast as $290,000, and in 2021 $390,000 of depreciation will be taken. - 5. Accruals are expected to rise to $500,000 by the end of 2021.
- 6. No sale or retirement of long-term debt is expected.
- 7. No sale or repurchase of common stock is expected.
- 8. The dividend payout of 50% of net profits is expected to continue.
- 9. Sales are expected to be $11 million in 2020 and $12 million in 2021.
- 10. The December 31, 2019, balance sheet follows.
- a. Prepare a pro forma balance sheet dated December 31, 2021.
- b. Discuss the financing changes suggested by the statement prepared in part a.
Expert Solution & Answer
Want to see the full answer?
Check out a sample textbook solution
Students have asked these similar questions
Brightwoodę Furniture provides the following financial data for a
given enod:
Sales
Aount ($) Per Unit ($)
150,000
13
Less Variable E
-
L96,000
13
Contribwaon Margin c
1C
Less Fixed Expenses
$5,000
et Income
125,000
a. What is the company's CM ratio?
b. If quarterly sales increase by $5,200 and there is no change in fixed
expenses, by how much would you expect quarterly net operating
income to increase?
Please give correct answer dont use chatgpt .
if image is blurr or any data is unclear then please comment i will write values , dont give answer without sure that data in image is showing properly.
Footfall Manufacturing Ltd. reports
information at the end of the current year:
Net Sales
$100,000
Debtor's turnover ratio (based on 2
net sales)
Inventory turnover ratio
1.25
Fixed assets turnover ratio
0.8
Debt to assets ratio
0.6
Net profit margin
5%
Gross profit margin
25%
Return on investment
2%
the
following financial
Use the given information to fill out the templates for income
statement and balance sheet given below:
Income Statement of Footfall Manufacturing Ltd. for the year ending
December 31, 20XX
(in $)
Sales
100,000
Cost of goods
sold
Gross profit
Other expenses
Earnings before
Lax
Tax @50%
Earnings
tax
after
Chapter 4 Solutions
MyLab Finance with Pearson eText -- Access Card -- for Principles of Managerial Finance
Ch. 4.1 - Prob. 4.1RQCh. 4.1 - Prob. 4.2RQCh. 4.2 - Briefly describe the first four modified...Ch. 4.2 - Describe the overall cash flow through the firm in...Ch. 4.2 - Prob. 4.5RQCh. 4.2 - 4-B Why is depreciation (as well as amortization...Ch. 4.2 - Prob. 4.7RQCh. 4.2 - Prob. 4.8RQCh. 4.2 - Prob. 4.9RQCh. 4.3 - Prob. 4.10RQ
Ch. 4.3 - Prob. 4.11RQCh. 4.3 - Prob. 4.12RQCh. 4.3 - What is the cause of uncertainty in the cash...Ch. 4.4 - Prob. 4.14RQCh. 4.5 - Prob. 4.15RQCh. 4.5 - Prob. 4.16RQCh. 4.6 - Prob. 4.17RQCh. 4.6 - What is the significance of the plug figure,...Ch. 4.7 - Prob. 4.19RQCh. 4.7 - Prob. 4.20RQCh. 4 - Opener-in-Review The chapter opener described a...Ch. 4 - Learning Goals 2, 3 ST4-1 Depreciation and cash...Ch. 4 - Prob. 4.2STPCh. 4 - Prob. 4.3STPCh. 4 - Prob. 4.1WUECh. 4 - Prob. 4.2WUECh. 4 - Learning Goal 3 E4-3 Determine the operating cash...Ch. 4 - Prob. 4.4WUECh. 4 - Learning Goal 5 E4-5 Rimier Corp. forecasts sales...Ch. 4 - Prob. 4.1PCh. 4 - Learning Goal 2 P4-2 Depreciation In early 2019,...Ch. 4 - Prob. 4.3PCh. 4 - Learning Goals 2, 3 P4-4 Depreciation and...Ch. 4 - Learning Goal 3 P4-5 Classifying inflows and...Ch. 4 - Prob. 4.6PCh. 4 - Learning Goal 4 P4-8 Cash receipts A firm has...Ch. 4 - Learning Goal 4 P4-9 Cash disbursements schedule...Ch. 4 - Learning Goal 4 P4-10 Cash budget: Basic Grenoble...Ch. 4 - Prob. 4.11PCh. 4 - Learning Goal 4 P4-12 Cash budget: Advanced The...Ch. 4 - Prob. 4.13PCh. 4 - Prob. 4.14PCh. 4 - Learning Goal 4 P4-15 Multiple cash budgets:...Ch. 4 - Learning Goal 5 P4-16 Pro forma income statement...Ch. 4 - Learning Goal 5 P4-17 Pro forma income statement:...Ch. 4 - Learning Goal 5 P4-18 Pro forma balance sheet:...Ch. 4 - Learning Goal 5 P4-19 Pro forma balance sheet...Ch. 4 - Learning Goal 5 P4-20 Integrative: Pro forma...Ch. 4 - Learning Goal 5 P4-21 Integrative: Pro forma...Ch. 4 - Prob. 4.22PCh. 4 - Prob. 1SE
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Similar questions
- if image is blurr or data is not clear in image please comment i will write data or upload new image. Don't use chatgpt. confirm i will give unhelpful if answer with using incorrect data .arrow_forwardBright wood Seating sells reclining chairs for $55.00 per unit. The variable cost is 322 per unit. Each reclining chair requires 5 direct labor hours and 3 machine hours to produce. atribution margin pegmachine home* Wrightwood Manufacturing has a break-even point of 1,500 units. The sales price per unit is $18, and the variable cost per u 13. If the company sells 3,500 units, what will its net income be? Creatwood Industries provides the following budget data for its Processing Department for the year 2022: ⚫ Manufacturing Overhead Costs=$250,400 . Direct Labor Costs $1,234,500 Determine the manufacturing overhead application rate underthe base of Direct Labor Costs. Modesto Accessories manufactures two types of wallets leather and canvas. The company allocates manufacturing overhead using a single plant wide rate with direct labor cost as the allocation base. $48 Estimated Overhead Costs = 30,600 Direct Labor Cost per Leather Wallet Direct Labor Cost per Canvas Wallet = $52 Number of…arrow_forwardPlease don't use AI . Chatgpt giving wrong answer . confirm i will give unhelpharrow_forward
- Anti-Pandemic Pharma Co. Ltd. reports the following information inits income statement:Sales = $5,250,000;Costs = $2, 173,000;Other expenses = $187,400;Depreciation expense = $79,000;Interest expense= $53,555;Taxes = $76,000;Dividends = $69,000.$136,700 worth of new shares were also issued during the year andlong-term debt worth $65,300 was redeemed.a) Compute the cash flow from assetsb) Compute the net change in working capital Show all calculations. Please no spreadsheet so that I can clearly understandarrow_forwardAnswer this question Using the Google drive liink below it hhas the case study In the scenario, Sharp’s employer has been putting more emphasis on controlling costsfor the various businesses. With the slowing of overall spending in the construction sector,Travolta had ordered managers to closely monitor expenses. He had sold several companiesand has given vice presidents greater responsibility for statements of financial positions. Whatpositive and negative consequences might this pose to the company in future fraud prevention?Outline at least three of each type. Please use sources and insert intext citiations Apa 7 format in the answer and provide the links and references below. https://docs.google.com/document/d/1MpthrFl3eAnMKR-EprYRP9sMo8Ll0WtbhxhpGtLbdcw/edit?usp=sharingarrow_forwardfile:///C:/Users/rafan/Downloads/Assignment%201%20Paving%20Company%20Case%20S2%202024%20to%202025.pdf Using the link for the fraud case answer only this question below. b) As discussed in units 1 to 4, all frauds involve key elements. Identify and describe usingexamples, the elements of Sharp’s fraud.arrow_forward
- Option should be match experts are giving incorrect answer they are using AI /Chatgpt that is generating wrong answer. i will give unhelpful if answer will not match in option. dont use AI alsoarrow_forwardOption should be match. please don't use ai if option will not match means answer is incorrect . Ai giving incorrect answerarrow_forwardOption should be match. please don't use ai if option will not match means answer is incorrect . Ai giving incorrect answerarrow_forward
- all frauds involve key elements. Identify and describe usingexamples the elements of fraudarrow_forwardSolve for maturity value, discount period, bank discount, and proceeds. Assume a bank discount rate of 9%. Use the ordinary interest method. (Use Days in a year table.) Note: Do not round intermediate calculations. Round your final answers to the nearest cent. face value(principal) $50000rate interest:11%length of note: 95 days maturity value: ?date of note: june 10date note discounted: July 18discount period:?bank discount:?proceeds:?arrow_forwardWhat are the different types of audits and different types of auditors? WHat is an example of each type of audit? What is the significance of each from the perspective of different stakeholders?arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
Cornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
Cornerstones of Financial Accounting
Accounting
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:9781337514835
Author:MOYER
Publisher:CENGAGE LEARNING - CONSIGNMENT
Dividend disocunt model (DDM); Author: Edspira;https://www.youtube.com/watch?v=TlH3_iOHX3s;License: Standard YouTube License, CC-BY