Business Finance Answers_Part_12

Business Finance - CHAPTER 4 B-45 This means that $13,600 of the new total debt is not raised externally So the debt raised externally which will

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
CHAPTER 4 B-45 This means that $13,600 of the new total debt is not raised externally. So, the debt raised externally, which will be the EFN is: EFN = New total debt – (Beginning LTD + Beginning CL + Spontaneous increase in AP) EFN = $315,044 – ($158,000 + 68,000 + 17,000 + 13,600) = $58,444 The pro forma balance sheet with the new long-term debt will be: MOOSE TOURS INC. Pro Forma Balance Sheet Assets Liabilities and Owners’ Equity Current assets Current liabilities Cash $ 30,360 Accounts payable $ 81,600 Accounts receivable 44,400 Notes payable 17,000 Inventory 104,280 Total $ 98,600 Total $ 183,480 Long-term debt 216,444 Fixed assets Net plant and Owners’ equity equipment 495,600 Common stock and paid-in surplus $ 140,000 Retained earnings 278,632 Total $ 418,632 Total liabilities and owners’ Total assets $ 697,080 equity $ 733,676 The funds raised by the debt issue can be put into an excess cash account to make the balance sheet balance. The excess debt will be: Excess debt = $733,676 – 697,080 = $54,596 To make the balance sheet balance, the company will have to increase its assets. We will put this amount in an account called excess cash, which will give us the following balance sheet:
Background image of page 1

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

View Full DocumentRight Arrow Icon
B-46 SOLUTIONS MOOSE TOURS INC. Pro Forma Balance Sheet
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This document was uploaded on 10/31/2011 for the course FIN 3403 at University of Florida.

Page1 / 4

Business Finance - CHAPTER 4 B-45 This means that $13,600 of the new total debt is not raised externally So the debt raised externally which will

This preview shows document pages 1 - 3. Sign up to view the full document.

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