Finance 4020

Base year

Cash 22

Don't use plagiarized sources. Get Your Custom Essay on
Finance 4020
Just from $13/Page
Order Essay

Account Receivables 111

Inventory 122

Prepaid expenses 23

Total current assets 278

Gross Fixed assets 439

Less: Accumulated depreciation 27

Net fixed assets 412

Total assets: 690

Line of credit 127

Accounts Payable 88

Current portion LTD 53

Total current liabilities 268

Term bank loans 315

Total long term liabilities 315

Common Stock 84

Retained earnings 23

Total Shareholders’ Equity 107

Total liabilities & equity 690

Base year

Net sales 2226

Cost of goods sold 878

Proforma Assumptions: Net sales will decrease by 11%, interest expense is $15.2, depreciation expense is $52, tax expense is #467. Other income statement expenses are proportional to sales. Net income is $589. Proforma year AP days and ACP are same as those in base year. Inventory days is 51 days. GFA will increase by $172 and it will be financed by long-term bank loans. CMLTD for proforma year will be same as in base year. Commond stock is $84. Proforma dividends = $500. Prepaid expenses are proportional to sales. Minimum cash ratio is 1%

Please help me write down the formula to have numbers

Use the inform ation above. What is proforma COGS ?

Use the information above e. What is proforma net sales ?

Use the information above. What is proforma accounts receivable?

Use the information above. What is proforma gross fixed assets ?

Use the information above. What is the proforma long-term bank loans?

Use the information above. What is proforma retained earnings ?

Recall the following

A= Total asset with minimum cash

L= Total liabilities ( except Line of Credit ) + Equity


Suppose that A = 779.7 and L = 761.4 .

Question 1: Then the proforma Line of Credit is …..

Question 2: Then the proforma Cash is …..

Please write down how to calculate it

The Homework Labs
Calculate your paper price
Pages (550 words)
Approximate price: -

Our Advantages

Plagiarism Free Papers

We ensure that all our papers are written from scratch. We deliver original plagiarism-free work. To guarantee this, we submit all work alongside a plagiarism report.

Free Revisions

All our papers are completed and submitted before the deadline. We ensure this to provide you with enough time to go through the work and point out any sections or topics that may need revision or polishing. We provide unlimited revision services for free.


All papers have a title page providing your personal and institutional information. We do not charge you for this title page.


All papers have a bibliography or references page. This page is a requirement for academic and professional documents. We provide this page at no cost for all our papers.

Originality & Security

At Thehomeworklabs, we guarantee the confidentiality and security of your information. We value our clients and take confidentiality seriously. All personal information is treated with confidentiality and stored safely to ensure that no third parties gain access to it. We also provide original work and attach an originality/plagiarism report alongside all papers.

24/7 Customer Support

Our customer support team is available 24/7 to provide you with any necessary assistance when you need it. You can contact us at any time, day or night, via email or through the live chat button.

Try it now!

Calculate the price of your order

Total price:

How it works?

Follow these simple steps to get your paper done

Place your order

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

Our Services

We provide our customers with the best experience in the academic and business writing field.


Flexible Pricing

We provide the best quality of service at affordable prices. We also allow our clients to make partial payments for their orders. You can also contact our customer support team in case you need to discuss a different payment plan.


Admission help & Client-Writer Contact

We realize that sometimes clarification is necessary to ensure that quality work is done. Therefore, we provide a button for clients and writers to communicate in case some clarification is needed.


Paper Submission

We ensure that we submit all papers ahead of their respective deadlines. This allows you to go through the documents and request any revision, corrections, or polishing before the paper is due.


Customer Feedback

We encourage customer feedback, positive or negative. We can identify the various areas that we need to improve to provide even better services through your feedback. Please feel free to give us feedback.