The Towson Company has a simple balance sheet for the fiscal year ending 12/31/2012, in thousands:
Cash $100 Accounts payable $600
Receivables 500 Short-term loan 100
Inventory 800 Current liabilities $700
Current assets $1,400 Long-term debt 5,000
Net fixed assets 10,000 Common equity 5,700
Total assets $11,400 Total liabilities and equity $11,400
Sales were $15 million in 2012. Consider the following assumptions:
• Sales are expected to grow at an annual rate of 10 percent for both 2013 and 2014.
• Property, plant, and equipment are expected to remain the same as in 2012.
• Long-term debt is expected to remain the same as in 2012.
• Any new financing must be carried out by selling additional equity interests.
Construct Towson’s balance sheets for 2013 and 2014, completing the following:
As of
12/31/2012 12/31/2013 12/31/2014
Cash $100
Receivables 500
Inventory 800
Current assets $1,400
Net fixed assets 10,000
Total assets $11,400
Accounts payable 600
Short-term loan 100
Current liabilities $700
Long-term debt 5,000
Common equity 5,700
Total liabilities and equity $11,400
Be sure to list any additional assumptions you made in your analysis.
Towson’s balance sheets for 2013 and 2014, | ||||
31/12/2012 | 31/12/2013 | 31/12/2014 | ||
Assets | ||||
Cash | $100.00 | $110.00 | $121.00 | |
Receivables | $500.00 | $550.00 | $605.00 | |
Inventory | $800.00 | $880.00 | $968.00 | |
Current Assets | $1,400.00 | $1,540.00 | $1,694.00 | |
Net Fixed Assets | $10,000.00 | $10,000.00 | $10,000.00 | |
Total Assets | $11,400.00 | $11,540.00 | $11,694.00 | |
Liabilites and Equity | ||||
Accounts Payable | $600.00 | $660.00 | $726.00 | |
Short term loan | $100.00 | $110.00 | $121.00 | |
Current Liabilities | $700.00 | $770.00 | $847.00 | |
Long term debt | $5,000.00 | $5,000.00 | $5,000.00 | |
Common Equity | $5,700.00 | $5,770.00 | $5,847.00 | |
Total Liabilities and Equity | $11,400.00 | $11,540.00 | $11,694.00 | |
Note : It is assumed that Towson Company is not operating at 100% capacity. | ||||
Get Answers For Free
Most questions answered within 1 hours.