Professional Documents
Culture Documents
Curret liabilites
Account payable 300 30% 375 375
Note payable 100 100 325
Total 400 475 700
Long term debt 800 800 1140
Owners' equity
Common stock and paid- in surplus 800 800 800
Retained earnings 1000 110 from I/S 1110 1110
Total 1800 1910 1910
Total liabilities and equities 3000 3185 3750
• 565 is financed by short term and long term debts. The short term
and long term debts are called “plug.”
• Pro forma financial statements show that at 100% capacity
usage, we need an additional fixed asset investment of $450
(=2250 -1800) in order to achieve 25% in sales growth (=
1250).