Question

In: Finance

Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...

Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 18 percent to $391 million. Current assets, fixed assets, and short-term debt are 23 percent, 129 percent, and 14.5 percent of sales, respectively. Charming Florist pays out 30 percent of its net income in dividends. The company currently has $111 million of long-term debt, and $37 million in common stock par value. The profit margin is 7 percent.

Required:
a.

Construct the current balance sheet for the firm using the projected sales figure. (Do not include the dollar signs ($). Round your answers to the nearest whole dollar amount. (e.g.,1,234,567))

Assets Liabilities and equity
  Current assets $      Short-term debt $   
  Long-term debt $   
  Fixed assets   
     Common stock $   
  Accumulated retained earnings   
  Total equity $   
  Total assets $      Total liabilities and equity $   
b.

Based on Ms. Colby’s sales growth forecast, how much does Charming Florist need in external funds for the upcoming fiscal year? (Do not include the dollar sign ($). Round your answer to the nearest whole dollar amount. (e.g., 1,234,567))

  External funds needed $   
c.

Construct the firm’s pro forma balance sheet for the next fiscal year and confirm the external funds needed that you calculated in part (b). (Do not include the dollar signs ($). Round your answers to the nearest whole dollar amount. (e.g.,1,234,567). The balance sheet should not balance by the EFN.)

Assets Liabilities and equity
  Current assets $      Short-term debt $   
  Long-term debt $   
  Fixed assets   
         Common stock $   
  Accumulated retained earnings   
  Total equity $   
  Total assets $      Total liabilities and equity $    

Solutions

Expert Solution

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE


Related Solutions

Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 12 percent to $490 million. Current assets, fixed assets, and short-term debt are 20 percent, 75 percent, and 10 percent of sales, respectively. The company pays out 25 percent of its net income in dividends. The company currently has $134 million of long-term debt, and $62 million in common stock par value. The profit...
Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 12 percent to $490 million. Current assets, fixed assets, and short-term debt are 20 percent, 75 percent, and 10 percent of sales, respectively. The company pays out 25 percent of its net income in dividends. The company currently has $134 million of long-term debt, and $62 million in common stock par value. The profit...
Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 12 percent to $350 million. Current assets, fixed assets, and short-term debt are 15 percent, 75 percent, and 5 percent of sales, respectively. The company pays out 25 percent of its net income in dividends. The company currently has $140 million of long-term debt, and $68 million in common stock par value. The profit...
Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Cheryl Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 11 percent to $396 million. Current assets, fixed assets, and short-term debt are 30 percent, 128 percent, and 13 percent of sales, respectively. Charming Florist pays out 19 percent of its net income in dividends. The company currently has $116 million of long-term debt, and $36 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 20 percent to $420 million. Current assets, fixed assets, and short-term debt are 25 percent, 70 percent, and 15 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $128 million of long-term debt and $56 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 10 percent to $462 million. Current assets, fixed assets, and short-term debt are 15 percent, 70 percent, and 5 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $138 million of long-term debt and $66 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 12 percent to $350 million. Current assets, fixed assets, and short-term debt are 15 percent, 75 percent, and 5 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $140 million of long-term debt and $68 million in common stock par value. The profit...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 12 percent to $350 million. Current assets, fixed assets, and short-term debt are 20 percent, 80 percent, and 10 percent of sales, respectively. Charming Florist pays out 30 percent of its net income in dividends. The company currently has $127 million of long-term debt and $55 million in common stock par value. The profit...
   Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet...
   Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 10 percent to $462 million. Current assets, fixed assets, and short-term debt are 15 percent, 70 percent, and 5 percent of sales, respectively. Charming Florist pays out 25 percent of its net income in dividends. The company currently has $138 million of long-term debt and $66 million in common stock par value. The...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for...
Dahlia Colby, CFO of Charming Florist Ltd., has created the firm’s pro forma balance sheet for the next fiscal year. Sales are projected to grow by 20 percent to $420 million. Current assets, fixed assets, and short-term debt are 15 percent, 70 percent, and 5 percent of sales, respectively. Charming Florist pays out 20 percent of its net income in dividends. The company currently has $124 million of long-term debt and $52 million in common stock par value. The profit...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT