Pro-Forma Balance Sheet

XYZ Corporation
For 2003 to 2006 (all numbers in $000) ASSETS Current Assets Cash Net accounts receivable Inventory Temporary investment Prepaid expenses Total Current Assets Fixed Assets Long-term investments Land Buildings (net of depreciation) Plant & equipment (net) Furniture & fixtures (net) Total Net Fixed Assets TOTAL ASSETS LIABILITIES Current Liabilities Accounts payable Short-term notes Current portion of long-term notes Accruals & other payables Total Current Liabilities Long-term Liabilities Mortgage Other long-term liabilities Total Long-term Liabilities SHAREHOLDERS' EQUITY Capital stock Retained earnings Total Shareholders' Equity TOTAL LIABILITIES & EQUITY 2003 $54 $367 $177 $12 $2 $612 2004 $57 $396 $191 $12 $2 $658 2005 $59 $426 $203 $12 $2 $702 2006 $64 $435 $205 $12 $2 $718

$42 $656 $903 $608 $61 $2,270 $2,882

$43 $656 $928 $631 $65 $2,323 $2,981

$43 $684 $983 $642 $68 $2,420 $3,122

$46 $727 $1,021 $654 $72 $2,520 $3,238

$246 $24 $14 $14 $298

$252 $25 $14 $14 $305

$258 $26 $14 $14 $312

$277 $28 $15 $14 $334

$897 $443 $1,340

$931 $485 $1,416

$978 $527 $1,505

$1,021 $576 $1,597

$300 $944 $1,244 $2,882

$300 $960 $1,260 $2,981

$300 $1,005 $1,305 $3,122

$300 $1,007 $1,307 $3,238

© Copyright, 2007, Jaxworks, All Rights Reserved.

© Copyright, 2006, Jaxworks, All Rights Reserved.

Since 1996, JaxWorks has offered a suite of Free Excel workbooks and spreadsheets, and asso HTML documents, that cover a number of financial, accounting and sales functions. These are i Also included Free are: - business plan tools, including spreadsheets and excellent instructions - Excel functions glossary and guide; - free training courses for most Microsoft Office applications. These guides are in PDF format and rival commercial books! - comprehensive list of acronyms, ratios and formulas in customer financial analysis, and financial terms; - suite of online calculators, including, breakeven analysis, productivity analysis, business evaluation; - Altman Z-Score (covering publicly and privately held firms, and small businesses); - and payroll analysis.

If you are involved in financial analysis at any level, or want to learn more about MS Excel and o suite this site is invaluable.

JaxWorks Small Business Spreadsheet Factory

spreadsheets, and associated MS Word, PDF and s functions. These are invaluable small business tools.

ns

uides are in

ancial

y analysis,

l

e about MS Excel and other applications in the Office

sheet Factory

Sign up to vote on this title
UsefulNot useful