Data for CW Corporation (for the year 2021): Marketable Securities = PHP 100,000, Net Fixed Assets =
Question:
Data for CW Corporation (for the year 2021): Marketable Securities = PHP 100,000, Net
Fixed Assets = PHP 2,000,000, Long-term Debt = PHP 1,000,000, Common Stock =
PHP 100,000, Retained Earnings = PHP 1,760,000. Other information (for the year
2022):
Sales are forecasted to be PHP 6,000,000.
The following will be computed as a percentage of sales: Accounts Receivable = 10%,
Inventories = 20%, Accounts Payable = 15%, Accruals = 15%, Other Current Liabilities =
10%, Net Profit Margin = 10%.
The following will have no changes: Long-term Debt & Common Stock.
The firm would like to have PHP 240,000 in Cash.
Marketable Securities will increase by 10%.
It will invest PHP 750,000 in fixed assets. Depreciation for 2022 is expected to be PHP
195,000.
It will pay 70% of its Net Income After Taxes in dividends.
Construct its forecasted balance sheet for 2022.
Corporate Finance Core Principles and Applications
ISBN: 978-0077905200
3rd edition
Authors: Stephen Ross, Randolph Westerfield, Jeffrey Jaffe, Bradford