#11 Using table 13, create a pro forma balance sheet using the percentage of sales method. If net income next year is $50,000, answer the following: a. How much did the owners take out of the business? b. What is the profit margin for next year?

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
100%

Hi need help with a & b.

a. How much did the owners take out of the business?

b. What is the profit margin for next year?

#11 Using table 13, create a pro forma balance sheet using the percentage of sales method.
If net income next year is $50,000, answer the following:
a. How much did the owners take out of the business?
b. What is the profit margin for next year?
TABLE 13 Pro forma Balance Sheet Using Percentage of Sales
Total Sales
Forecast Sales Net Year
Current Year
Percentage of
Sales (%)
$275,000
$350,000
Assets
Current Assets:
Cash
5,694
2.07%
7,247
Accounts Receivable
19,662
7.15%
25,024
Inventory
3,381
1.23%
4,303
Total Current Assets
$28,737
10.45%
36,574
Fixed Assets
Furniture & Fixtures
5,595
2.03%
7,121
Transportation Equipment
25,456
9.26%
32,399
$31,051
$59,788
Total Fixed Assets
11.29%
39,519
Total Assets
21.74%
76,094
Liabilities & Owner's Equity
Current Liabilities
Notes Payable
$15,456
5.62%
19,671
Accrues Taxes Payable
Total Current Liabilities
Long-Term Debt
Total Liabilities
Owner's Equity
3,598
$19,054
1.31%
4,579
6.93%
24,251
18,654
6.78%
23,741
$37,708
13.71%
47,992
22,080
8.03%
28,102
Total Liabilities & Owner's E
$59,788
21.74%
76,094
Transcribed Image Text:#11 Using table 13, create a pro forma balance sheet using the percentage of sales method. If net income next year is $50,000, answer the following: a. How much did the owners take out of the business? b. What is the profit margin for next year? TABLE 13 Pro forma Balance Sheet Using Percentage of Sales Total Sales Forecast Sales Net Year Current Year Percentage of Sales (%) $275,000 $350,000 Assets Current Assets: Cash 5,694 2.07% 7,247 Accounts Receivable 19,662 7.15% 25,024 Inventory 3,381 1.23% 4,303 Total Current Assets $28,737 10.45% 36,574 Fixed Assets Furniture & Fixtures 5,595 2.03% 7,121 Transportation Equipment 25,456 9.26% 32,399 $31,051 $59,788 Total Fixed Assets 11.29% 39,519 Total Assets 21.74% 76,094 Liabilities & Owner's Equity Current Liabilities Notes Payable $15,456 5.62% 19,671 Accrues Taxes Payable Total Current Liabilities Long-Term Debt Total Liabilities Owner's Equity 3,598 $19,054 1.31% 4,579 6.93% 24,251 18,654 6.78% 23,741 $37,708 13.71% 47,992 22,080 8.03% 28,102 Total Liabilities & Owner's E $59,788 21.74% 76,094
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps

Blurred answer
Knowledge Booster
Income Statement Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education