Homework Help is Here – Start Your Trial Now!
Business
Finance
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

Corporate Financial Accounting
Corporate Financial Accounting
14th Edition
ISBN:9781305653535
Author:Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:Carl Warren, James M. Reeve, Jonathan Duchac
Chapter14: Financial Statement Analysis
Section: Chapter Questions
Problem 14.9BE
See similar textbooks
icon
Related questions
Question

Using Table 6–13, 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 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
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
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Tax loss carryovers
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
Corporate Financial Accounting
Corporate Financial Accounting
Accounting
ISBN:
9781305653535
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Accounting (Text Only)
Accounting (Text Only)
Accounting
ISBN:
9781285743615
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
SEE MORE TEXTBOOKS