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:  How much did the owners take out of the business?  What is the profit margin for next year?

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
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: 

  1. How much did the owners take out of the business? 
  2. What is the profit margin for next year?

 

TABLE 6–13 Pro forma Balance Sheet Using Percentage of Sales
Total Sales
Current Year
$275,000
Percentage
of Sales (%)
Forecast
Sales Net
Year $350,000
Assets
Current Assets
Cash
Accounts Receivable
Inventory
Total Current Assets
Fixed Assets
Furniture & Fixtures
$ 5,694
19,662
3,381
$28,737
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 Current Year $275,000 Percentage of Sales (%) Forecast Sales Net Year $350,000 Assets Current Assets Cash Accounts Receivable Inventory Total Current Assets Fixed Assets Furniture & Fixtures $ 5,694 19,662 3,381 $28,737 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

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.
Recommended textbooks for you
Corporate Financial Accounting
Corporate Financial Accounting
Accounting
ISBN:
9781305653535
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
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