Busi. 408 Case, Toy World Solution

Busi. 408 Case, Toy World Solution - Exhibit 1 Pro Forma...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Exhibit 1 Pro Forma Balance Sheets Under Seasonal production, 1994 (thousands of dollars) Actual Dec. 31, 1993 Jan. Feb. Mar. Apr. May June July Aug. Sept. Oct. Nov. Dec. Cash $200 $878 $1,526 $1,253 $1,054 $915 $696 $527 $200 $200 $200 $200 $200 Accounts Receivable 2,905 1,060 260 300 300 280 280 300 1,780 3,460 3,980 4,425 3,400 Inventory 586 1,050 1,502 1,940 2,391 2,843 3,294 3,733 3,220 2,565 1,714 769 586 Current assets $3,691 $2,988 $3,288 $3,493 $3,745 $4,038 $4,270 $4,560 $5,200 $6,225 $5,894 $5,394 $4,186 Net plant and equipment 1,176 1,176 1,176 1,176 1,176 1,176 1,176 1,176 1,176 1,176 1,176 1,176 1,176 Total assets $4,867 $4,164 $4,464 $4,669 $4,921 $5,214 $5,446 $5,736 $6,376 $7,401 $7,070 $6,570 $5,362 Accounts payable $282 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 $250 Notes payable bank 752 254 714 1,160 1,608 2,062 2,517 2,961 3,250 3,888 3,036 1,964 649 Accrued taxes 88 29 (25) (165) (255) (310) (400) (453) (333) (225) (47) 147 169 Long-term debt, current portion
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 06/07/2011 for the course BUSI 408 taught by Professor Croce during the Spring '08 term at UNC.

Page1 / 2

Busi. 408 Case, Toy World Solution - Exhibit 1 Pro Forma...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online