Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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

Introduction To Estimating Economic Models

Authors: Atsushi Maki

1st Edition

0415589878, 978-0415589871

More Books

Students also viewed these Finance questions

Question

Evaluate the integral. 3x? + 1 dx Jo x + x? + x + 1 .3

Answered: 1 week ago

Question

The balance of payments is ______________

Answered: 1 week ago

Question

The models used to analyse different national cultures.

Answered: 1 week ago

Question

The nature of the issues associated with expatriate employment.

Answered: 1 week ago