The balance sheet of the Jackson Company is presented below:
Jackson Company Balance Sheet
March 31,2014
(Millions of Dollars)
Current assets $12 Accounts payable $6
Fixed assets 18 Long-term debt 12
Total $30 Ordinary equity 12
Total $30
For the year ending March 31,2014,Jackson had sales of $35 million.The ordinary shareholders received all net earnings of the firm in the form of cash dividends,leaving no funds from earnings available to the firm for expansion (assume that depreciation expense is just equal to the cost of replacing worn-out assets).
Construct a pro forma balance sheet for March 31,2015 for an expected level of sales of $45 million.Assume current assets and accounts payable vary as a percent of sales,and fixed assets remain at the present level.Use notes payable as a source of discretionary financing.

Question

Quizplus · Accepted Answer

The Answer of The balance sheet of the Jackson Company is presented below:
Jackson Company Balance Sheet
March 31,2014
(Millions of Dollars)
Current assets $12 Accounts payable $6
Fixed assets 18 Long-term debt 12
Total $30 Ordinary equity 12
Total $30
For the year ending March 31,2014,Jackson had sales of $35 million.The ordinary shareholders received all net earnings of the firm in the form of cash dividends,leaving no funds from earnings available to the firm for expansion (assume that depreciation expense is just equal to the cost of replacing worn-out assets).
Construct a pro forma balance sheet for March 31,2015 for an expected level of sales of $45 million.Assume current assets and accounts payable vary as a percent of sales,and fixed assets remain at the present level.Use notes payable as a source of discretionary financing.

The Balance Sheet of the Jackson Company Is Presented Below