Forecasted Balance Sheet ( 30 points) Forecasted Balance Sheet ( 30 points)

Forecasted Balance Sheet (30 points) DORA-CLEAR WINDOWS, LLC Proforma Balance Sheet 2024 2025 2026 2027 ASSETS Cash Marketable Securities Accounts Receivable Inventory Total Current Assets: Plant and equipment Less: accumulated depreciation Net Plant and equipment Total Assets LIABILITIES & STOCKHOLDER'S EQUITY Accounts Payable Accrued Expenses Total Current Liabilities Long-term Liabilities Total Liabilities Common Stock (Sl par) Capital paid in excess of par Retained Earnings Total Stockholder's Equity Total Liabilities & Stockholder's Equity 2020 30,000 20,000 170,000 230 ooo 450,000 650,000 (65,000) 585 ooo 1 035 ooo 200,000 20 400 220,400 325 ooo 545,400 60,000 190,000 239 600 489 600 1 035 ooo 2021 40,000 25,000 259,000 261 ooo 585,000 765,000 (141,500) 623 500 1 208 500 310,000 30 ooo 340,000 363 600 703,600 60,000 190,000 254 goo 504 goo 1 208 500 2022 30,000 30,000 360,000 290 ooo 710,000 (280,500) 1 109 500 1 819 500 505,000 35 ooo 540,000 703 goo 78,000 262,000 235 600 575 600 1 819 500 2023