PRINCIPLES OF MANAGERIAL FINANCE (SUBSCR
15th Edition
ISBN: 9780137695621
Author: SMART
Publisher: PEARSON C
expand_more
expand_more
format_list_bulleted
Videos
Textbook Question
Chapter 4, Problem 4.20P
Learning Goal 5
P4-20 Integrative: Pro forma statements Red Queen Restaurants wishes to prepare financial plans. Use the financial statements and the other information provided below to prepare the financial plans. The following financial data are also available:
- 1. The firm has estimated that its sales for 2020 will be $900,000.
- 2. The firm expects to pay $35,000 in cash dividends in 2020.
- 3. The firm wishes to maintain a minimum cash balance of $30,000.
- 4. Accounts receivable represent approximately 18% of annual sales.
- 5. The firm's ending inventory will change directly with changes in sales in 2020.
- 6. A new machine costing $42,000 will be purchased in 2020. Total
depreciation for 2020 will be $17,000. - 7. Accounts payable will change directly in response to changes in sales in 2020.
- 8. Taxes payable will equal one-fourth of the tax liability on the pro forma income statement.
- 9. Marketable securities, other current liabilities, long-term debt, and common stock will remain unchanged.
- a. Prepare a pro forma income statement for the year ended December 31, 2020, using the percent-of-sales method.
- b. Prepare a pro forma
balance sheet dated December 31, 2020, using the judgmental approach. - c. Analyze these statements, and discuss the resulting external financing required.
Red Queen Restaurants Income Statement for the Year Ended December 31 2019
| Sales revenue | $800,000 |
| Less: Cost of goods sold | 600,000 |
| Gross profits | $200,000 |
| Less: Operating expenses | 100,000 |
| Net profits before taxes | $100,000 |
| Less: Taxes (rate = 40%) | 40,000 |
| Net profits after taxes | $60,000 |
| Less: Cash dividends | 20,000 |
| To |
$40.000 |
Expert Solution & Answer
Trending nowThis is a popular solution!
Students have asked these similar questions
D. (1) Consider the following cash inflows of a financial product. Given that the market
interest rate is 12%, what price would you pay for these cash flows?
Year
0
1
2
3
4
Cash Flow
160
170
180
230
Explain why financial institutions generally engage in foreign exchange tradingactivities. Provide specific purposes or motivations behind such activities.
A. In 2008, during the global financial crisis, Lehman Brothers, one of the largest
investment banks, collapsed and defaulted on its corporate bonds, causing
significant losses for bondholders. This event highlighted several risks that investors
in corporate bonds might face. What are the key risks an investor would encounter
when investing in corporate bonds? Explain these risks with examples or academic
references.
[15 Marks]
Chapter 4 Solutions
PRINCIPLES OF MANAGERIAL FINANCE (SUBSCR
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
- Two companies, Blue Plc and Yellow Plc, have bonds yielding 4% and 5.3%respectively. Blue Plc has a credit rating of AA, while Yellow Plc holds a BB rating. If youwere a risk-averse investor, which bond would you choose? Explain your reasoning withacademic references.arrow_forwardB. Using the probabilities and returns listed below, calculate the expected return and standard deviation for Sparrow Plc and Hawk Plc, then justify which company a risk- averse investor might choose. Firm Sparrow Plc Hawk Plc Outcome Probability Return 1 50% 8% 2 50% 22% 1 30% 15% 2 70% 20%arrow_forward(2) Why are long-term bonds more susceptible to interest rate risk than short-term bonds? Provide examples to explain. [10 Marks]arrow_forward
- Don't used Ai solutionarrow_forwardDon't used Ai solutionarrow_forwardScenario one: Under what circumstances would it be appropriate for a firm to use different cost of capital for its different operating divisions? If the overall firm WACC was used as the hurdle rate for all divisions, would the riskier division or the more conservative divisions tend to get most of the investment projects? Why? If you were to try to estimate the appropriate cost of capital for different divisions, what problems might you encounter? What are two techniques you could use to develop a rough estimate for each division’s cost of capital?arrow_forward
- Scenario three: If a portfolio has a positive investment in every asset, can the expected return on a portfolio be greater than that of every asset in the portfolio? Can it be less than that of every asset in the portfolio? If you answer yes to one of both of these questions, explain and give an example for your answer(s). Please Provide a Referencearrow_forwardHello expert Give the answer please general accountingarrow_forwardScenario 2: The homepage for Coca-Cola Company can be found at coca-cola.com Links to an external site.. Locate the most recent annual report, which contains a balance sheet for the company. What is the book value of equity for Coca-Cola? The market value of a company is (# of shares of stock outstanding multiplied by the price per share). This information can be found at www.finance.yahoo.com Links to an external site., using the ticker symbol for Coca-Cola (KO). What is the market value of equity? Which number is more relevant to shareholders – the book value of equity or the market value of equity?arrow_forward
- FILE HOME INSERT Calibri Paste Clipboard BIU Font A1 1 2 34 сл 5 6 Calculating interest rates - Excel PAGE LAYOUT FORMULAS DATA 11 Α΄ Α΄ % × fx A B C 4 17 REVIEW VIEW Alignment Number Conditional Format as Cell Cells Formatting Table Styles▾ Styles D E F G H Solve for the unknown interest rate in each of the following: Complete the following analysis. Do not hard code values in your calculations. All answers should be positive. 7 8 Present value Years Interest rate 9 10 11 SA SASA A $ 181 4 $ 335 18 $ 48,000 19 $ 40,353 25 12 13 14 15 16 $ SA SA SA A $ Future value 297 1,080 $ 185,382 $ 531,618arrow_forwardB B Canning Machine 2 Monster Beverage is considering purchasing a new canning machine. This machine costs $3,500,000 up front. Required return = 12.0% Year Cash Flow 0 $-3,500,000 1 $1,000,000 2 $1,200,000 3 $1,300,000 4 $900,000 What is the value of Year 3 cash flow discounted to the present? 5 $1,000,000 Enter a response then click Submit below $ 0 Submitarrow_forwardFinances Income Statement Balance Sheet Finances Income Statement Balance Sheet Materia Income Statement Balance Sheet FY23 FY24 FY23 FY24 FY23 FY24 Sales Cost of Goods Sold 11,306,000,000 5,088,000,000 13,206,000,000 Current Current Assets 5,943,000,000 Other Expenses 4,523,000,000 5,283,000,000 Cash 211,000,000 328,600,000 Liabilities Accounts Payable 621,000,000 532,000,000 Depreciation 905,000,000 1,058,000,000 Accounts 502,000,000 619,600,000 Notes Payable 376,000,000 440,000,000 Earnings Before Int. & Tax 790,000,000 922,000,000 Receivable Interest Expense 453,000,000 530,000,000 Total Current Inventory 41,000,000 99,800,000 997,000,000 972,000,000 Taxable Income 337,000,000 392,000,000 Liabilities Taxes (25%) 84,250,000 98,000,000 Total Current 754,000,000 1,048,000,000 Long-Term Debt 16,529,000,000 17,383,500,000 Net Income Dividends 252,750,000 294,000,000 Assets 0 0 Fixed Assets Add. to Retained Earnings 252,750,000 294,000,000 Net Plant & 20,038,000,000 21,722,000,000…arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
Financial Reporting, Financial Statement Analysis...FinanceISBN:9781285190907Author:James M. Wahlen, Stephen P. Baginski, Mark BradshawPublisher:Cengage LearningCentury 21 Accounting Multicolumn JournalAccountingISBN:9781337679503Author:GilbertsonPublisher:Cengage
EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
Financial Reporting, Financial Statement Analysis...
Finance
ISBN:9781285190907
Author:James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:Cengage Learning
Century 21 Accounting Multicolumn Journal
Accounting
ISBN:9781337679503
Author:Gilbertson
Publisher:Cengage
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:9781337514835
Author:MOYER
Publisher:CENGAGE LEARNING - CONSIGNMENT
Financial ratio analysis; Author: The Finance Storyteller;https://www.youtube.com/watch?v=MTq7HuvoGck;License: Standard Youtube License