Account Receivables 111
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
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
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.
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!
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.
We provide our customers with the best experience in the academic and business writing field.
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.
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.
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.