Question

Assumptions Balance Sheet Sales increase Tax rate 20.00% 35.00% Assets Current assets Cash 24,280.00 $37,070.00 83,400.00 $ 144,750.00 Income Statement Accounts receivable 2015 891,600.00 693,600.00 18,240.00 179,760.00 13,400.00 166,360.00 58,226.00 108,134.00 Inventory Total Sales Costs Other expenses EBIT Interest expense Taxable income Taxes (35%) Net income Fixed assets Net plant and equipment $ 396,500.00 Total assets $541,250.00 Liabilities and owners equity Current liabilities Dividends Add. to retained earnings 35,684.00 72,450.00 Accounts payable $ 65,200.00 $ 16,320.00 $81,520.00 Notes payable Total Long-term debt Total Liabilities Owners equity s155,000.00 $236,520.00 Retained earnings Total Common stock and paid-in su $ 130,000.00 $ 174,730.00 $304,730.00 Total liabilities and owners eq 541,250.00
Utilizing the attached financial statements and the below assumptions, create a pro forma income statement and balance sheet. What is the EFN for the pro forma balance sheet? Assumptions I. Sales will grow by 20% 2. Interest Expense, tax rate, and dividend payout ratio remain constant 3. Costs, other expenses, current assets, fixed assets, and AP increase spontaneously with sales 4. The firm is operating at full capacity and no new debt or equity has been issued.
0 0
Add a comment Improve this question Transcribed image text
Know the answer?
Add Answer to:
Assumptions Balance Sheet Sales increase Tax rate 20.00% 35.00% Assets Current assets Cash 24,280.00 $37,070.00 83,400.00...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow...

    The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. CROSBY, INC. 2017 Income Statement Sales Costs Other expenses $750,000 585,000 21,000 Earnings before interest $144,000 17000 127,000 and taxes Interest paid Taxable income Taxes (2296) 27,940 Net income 99,060 29,718 Dividends...

  • The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow...

    The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. CROSBY, INC. 2017 Income Statement Sales Costs Other expenses $752,000 587,000 23,000 Earnings before interest and taxes Interest paid $ 142,000 19,000 Taxable income Taxes (24%) $ 123,000 29.520 Net Income $...

  • The most recent financial statements for Scott, Inc., appear below. Sales for 2020 are projected to...

    The most recent financial statements for Scott, Inc., appear below. Sales for 2020 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. 3:03 SCOTT, INC 2019 Income Statement Sales Costs Other expenses $750,000 585,000 21,000 Earnings before interest and taxes Interest expense $ 144,000 17,000 Taxable income Taxes (22%) $ 127,000 27.940 Net...

  • The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow...

    The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. ****What is the EFN? (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) CROSBY, INC. 2017 Income Statement Sales Costs Other expenses $746,000 581,000 17,000 Earnings...

  • SCOTT, INC. Balance Sheet as of December 31, 2019 Assets Liabilities and Owners' Equity Current assets...

    SCOTT, INC. Balance Sheet as of December 31, 2019 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 20,640 Accounts payable $ 54,800 Accounts receivable 43,580 Notes payable 14,000 Inventory 91,960 Total $ 68,800 Total $ 156,180 Long-term debt $ 130,000 Fixed assets Net plant and equipment $423,000 Owners' equity Common stock and paid-in $114.500 surplus Retained earnings 265,880 Total $380,380 Total assets $ 579,180 Total liabilities and owners' equity $ 579,180 If the firm is operating at...

  • RETRO MACHINE,INC Balance Sheet as of December 31, 2016 ASSETS Current assets Cash Accounts receivable Inventory...

    RETRO MACHINE,INC Balance Sheet as of December 31, 2016 ASSETS Current assets Cash Accounts receivable Inventory Total Fixed assets Net plant and equipment $ 17,070 24,560 58,650 $100,280 LIABILITIES AND OWNERS' EQUITY Current liabilities Accounts payable $ 45,900 Notes payable 11,480 Total $ 57,380 Long-term debt $106,000 Owners' equity Common stock and paid-in surplus $ 95,000 Accumulated retained earnings 120,680 Total $215,680 Total liabilities and owners' equity $379,060 $278,780 Total assets $37300 21. Calculating EFN The most recent financial statements...

  • Consider the following income statement for the Heir Jordan Corporation: The balance sheet for the Heir...

    Consider the following income statement for the Heir Jordan Corporation: The balance sheet for the Heir Jordan Corporation follows. Prepare a pro forma balance sheet, assuming a sales increase of 15 percent, no new external debt or equity financing, and a constant payout ratio. (Do not round intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.) Calculate the EFN. (A negative answer should be indicated by a minus sign. Do not round intermediate calculations and round your...

  • The most recent financial statements for Crosby, Inc., follow. Interest expense will remain constant; the tax...

    The most recent financial statements for Crosby, Inc., follow. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. Assume the firm is operating at full capacity and the debt- equity ratio is held constant. CROSBY, INC. 2017 Income Statement $763,000 619,000 29,000 Sales Costs Other expenses Earnings before interest and taxes $115,000 Interest paid 14,000 $101,000 25,250 Taxable...

  • The most recent financial statements for Crosby Inc., follow. Sales for 2018 are projected to grow...

    The most recent financial statements for Crosby Inc., follow. Sales for 2018 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the ayout rate will also remain constant. Costs, other expenses, current assets and accounts payable increase spontaneously with sales. CROSBY, INC. 2017 Income Statement Sales Costs Other expenses $759.000 594,000 30,000 Earnings before interest and taxes Interest paid $135,000 26,000 Taxable income Taxes (21%) $109,000 22,890 Net income $86,110 Dividends Addition to...

  • The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow...

    The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. CROSBY, INC. 2017 Income Statement Sales Costs Other expenses $ 759,000 594,000 30,000 $ 135,000 Earnings before interest and taxes Interest paid 26,000 Taxable income Taxes (21%) $ 109,000 22,890 Net income...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT