The balance sheet of the James Group is presented below:
James Group Balance Sheet
March 31, 2017
(Millions of Dollars)
For the year ending March 31, 2017, James had sales of $35 million.The common stockholders 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, 2018, 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

The balance sheet of the James Group is presented below:
James Group Balance Sheet
March 31, 2017
(Millions of Dollars)
  For the year ending March 31, 2017, James had sales of $35 million.The common stockholders 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, 2018, 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.

Quizplus · Accepted Answer

The Answer of The balance sheet of the James Group is presented below:
James Group Balance Sheet
March 31, 2017
(Millions of Dollars)
  For the year ending March 31, 2017, James had sales of $35 million.The common stockholders 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, 2018, 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 James Group Is Presented Below