CHARITY AND SPONSOR ADS
Shopping Cart
0 items
 

Columbus Distributors has the following balance sheet

Columbus Distributors has the following balance sheet
Click to enlarge
Price: $6.99
Availability: In Stock
Model: A
Average Rating: 5 out of 5 Stars!

INSTANT DOWNLOAD

Solution Guide / Answer Key:

ACCOUNTING

B2. (Pro forma financial statements) Columbus Distributors has the following balance sheet:

ASSETS LIABILITIES AND OWNERS’ EQUITY
Cash $ 500,000 Accounts payable $ 1,000,000
Accounts receivable 3,500,000 Bank loan 1,500,000
Inventory 3,000,000 Long-term bond 2,000,000
Fixed assets 3,000,000 Stockholders’ equity 5,500,000
Total assets $10,000,000 Total liabilities and equity $10,000,000

Next year Columbus Distributors is planning for a major sales increase of 40%. Sales are currently $15,000,000, and they should increase to $21,000,000 next year. Cash, receivables, and inventory will increase proportionally to sales. Fixed assets will increase by $500,000. Payables will also increase proportionally to sales. The bank loan will increase to $2,000,000. Sinking fund payments will decrease the bond balance by $200,000. Columbus has a 6.0% profit margin and is expecting to pay a nominal dividend of $100,000 to its common stockholders.

Prepare a pro forma balance sheet for next year. Does the balance sheet show that extra external funds are needed or that excess funds are available for investment?

 

FILE: MS WORD

Write Review
Your Name:


Your Review: Note: HTML is not translated!

Rating: Bad            Good

Enter the code in the box below:

There are no additional images for this product.