TABLE 6–13 Pro forma Balance Sheet Using Percentage of Sales Total Sales Forecast Current Year $275,000 Percentage of Sales (%) Sales Net Year $350,000 Assets Current Assets Cash Accounts Receivable Inventory Total Current Assets $ 5,694 19,662 3,381 $28,737 Fixed Assets Furniture & Fixtures 5,595 25,456 $31,051 $59,788 Transporation Equipment Total Fixed Assets Total Assets Liabilities and Owner's Equity Current Liabilities Notes Payable Accrued Taxes Payable Total Current Liabilites Long Term Debt Total Liabilities Owner's Equity Total Liabilities and Owner's Equity $15,456 3,598 $19,054 18,654 $37,708 22,080 $59,788
TABLE 6–13 Pro forma Balance Sheet Using Percentage of Sales Total Sales Forecast Current Year $275,000 Percentage of Sales (%) Sales Net Year $350,000 Assets Current Assets Cash Accounts Receivable Inventory Total Current Assets $ 5,694 19,662 3,381 $28,737 Fixed Assets Furniture & Fixtures 5,595 25,456 $31,051 $59,788 Transporation Equipment Total Fixed Assets Total Assets Liabilities and Owner's Equity Current Liabilities Notes Payable Accrued Taxes Payable Total Current Liabilites Long Term Debt Total Liabilities Owner's Equity Total Liabilities and Owner's Equity $15,456 3,598 $19,054 18,654 $37,708 22,080 $59,788
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
Using Table 6–13, what is required in new financing if next year’s sales
forecast increases to $400,000, profit margin is 10 percent, and the payout
ratio is 90 percent?
Transcribed Image Text:TABLE 6–13 Pro forma Balance Sheet Using Percentage of Sales
Total Sales
Forecast
Current Year
$275,000
Percentage
of Sales (%)
Sales Net
Year $350,000
Assets
Current Assets
Cash
Accounts Receivable
Inventory
Total Current Assets
$ 5,694
19,662
3,381
$28,737
Fixed Assets
Furniture & Fixtures
5,595
25,456
$31,051
$59,788
Transporation Equipment
Total Fixed Assets
Total Assets
Liabilities and Owner's Equity
Current Liabilities
Notes Payable
Accrued Taxes Payable
Total Current Liabilites
Long Term Debt
Total Liabilities
Owner's Equity
Total Liabilities and Owner's Equity
$15,456
3,598
$19,054
18,654
$37,708
22,080
$59,788
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education