Question
Next year, National Beverage Company will increase its plant, property, and equipment by $ 4 comma 060 comma 000 with a plant expansion. The inventories
Next year, National Beverage Company will increase its plant, property, and equipment by $ 4 comma 060 comma 000 with a plant expansion. The inventories will grow by 32 %, accounts receivable will grow by 25 %, and marketable securities will be reduced by 53 % to help finance the expansion. Assume all other asset accounts will remain the same and the company will use long-term debt to finance the remaining expansion costs (no change in common stock or retained earnings). Using this information and the balance sheet in the popup window, LOADING..., for National Beverage Company for 2013, prepare a pro forma balance sheet for 2014. How much additional debt will the company need using this pro forma balance sheet?
National Beverage Company | |||||
Balance Sheet for the Year Ending December 31, 2013 | |||||
ASSETS |
|
| LIABILITIES |
|
|
Current assets |
|
| Current liabilities |
|
|
Cash | $ | 2,494,000 | Accounts payable | $ | 5,690,000 |
Marketable securities | $ | 1,646,000 | Other current liabilities | $ | 3,249,000 |
Accounts receivable | $ | 2,751,000 | Total current liabilities | $ | 8,939,000 |
Inventories | $ | 1,639,000 | Long-term liabilities |
|
|
Total current assets | $ | 8,530,000 | Long-term debt | $ | 1,365,000 |
Long-term assets |
|
| Other long-term liabilities | $ | 2,871,000 |
Plant, property, and equipment | $ | 13,637,000 | Total long-term liabilities | $ | 4,236,000 |
Goodwill | $ | 1,401,000 | Total liabilities | $ | 13,175,000 |
Intangible assets | $ | 6,448,000 | OWNERS' EQUITY |
|
|
Total long-term assets | $ | 21,486,000 | Common stock | $ | 6,865,000 |
|
|
| Retained earnings | $ | 9,976,000 |
|
|
| Total owners' equity | $ | 16,841,000 |
|
|
|
|
|
|
TOTAL ASSETS | $ | 30,016,000 | TOTAL LIABILITIES AND OWNERS' EQUITY | $ | 30,016,000 |
How much additional debt will be estimated using this pro forma balance sheet? (Round to the nearest dollar.)
$
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started