Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Dont understand how to culculate the pro forma balance sheet for Free Enterprises Thx The balance sheet of Free Enterprises, Inc., at the end of

Dont understand how to culculate the pro forma balance sheet for Free Enterprises
Thx
image text in transcribed
The balance sheet of Free Enterprises, Inc., at the end of 2018 follows. Free Enterprises, Inc. Who con Balance Sheet, Dec. 31, 2018 at U SA (Thousands of Dollars) Assets Liabilities + Equity Cash 000, $ 4,000 Accounts Payable lo $ 4,400 Accounts Receivable 10,000 Notes Payable nims 3 bar 4,000 Inventory O SS 13,000 Accrued Expenses bola no 5,000 Prepaid Expenses 400 Total Current Liabilities 13,400 Total Current Assets) 27,400 Bonds Payable 106,000 Fixed Assets .00 11,000 Common Equity 19,000 Total Assets $ 38,400 Total Liabilities and Equity $ 38,400 Net sales for 2018 were $85,000,000. The average annual sales growth rate is expected to be 10 percent every year for the next three years. Over the past several years the earnings before taxes (EBT) were 11 percent of net sales and are expected to remain the same over the next three years. The company's tax rate is 25 percent, and it plans to maintain the dividend payout ratio (dividends paidet income) at 60 percent. Prepare a pro forma balance sheet for Free Enterprises, Inc., for December 31, 2019, Assume the accounts that are not a function of sales (fixed assets, notes payable, and bonds payable) remain the same as they were in 2018. Current assets and current liabilities will remain the same percentage of sales as in 2018. Assume the only change to common equity is for the addition to retained earnings

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Health Care Finance Economics And Policy For Nurses

Authors: Betty Rambur

2nd Edition

0826152538, 978-0826152534

More Books

Students also viewed these Finance questions