Question

Income Statement Sales 750,000 (218,000) (180,000) 352,000 (150,000) 202,000 (50,500) 151,500 Costs Depreciation EBIT Interest expense EBT Taxes Net Income Dividends 113,625 Additions to Retained Earnings 37,875 VanRee expects sales to rise by 10 percent next year. Costs are expected to increase spontaneously with sales. Depreciation and interest expense will remain constant. The tax rate will also remain constant. VanRee will continue to pay out 75 percent of their net income as dividends. Prepare next years income statement What will their additions to retained earnings be?

0 0
Add a comment Improve this question Transcribed image text
Answer #1

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

Home nert Page Layout Formulas Data Review View dd-Ins Cut E AutoSum ー E ゴWrap Text General aCopy в 1 프 . Ej-., Δ. : rーー 逻锂函Merge & Center. $, % , 弼,8 C Paste Conditional Format CeInsert Delete Format Formatting, as Table w styles. ▼ ㆆ ▼ Sort &Find & 2 ClearFe Select Edting Format Painter Clipboard Font Alignment Number Styles Cells LW LX LY LZ MA MB MC MD ME MF MG MH MI MJ MK 41 42 43 10% INCREASE 45 46 47 48 49 50 51 52 53 54 SALES COSTS DEPRECIATION EBIT INTEREST EBT TAX NET INCOME DIVIDEND ADDITION TO RE 50000 825000 18000 239800 MB44 (1+0.1) 180000 180000 352000 405200 150000 150000 02000 255200 50500 63800 MB49/MB48*MC48 151500 191400 113625143550 MB51/MB50*MCS0 37875 47850 ANSWER 47850 56 57 58 59 (4くトト1 OCF CASH FLOW STAT N | FCF . ARM, MS,confidenceINDEX . CURRENCY . LOAN CROSS OVER HEDGING MONEY MARKET / GM HPR AM . TAX , GROWTH SUST, PREF AND DIV POLICY , erences: EV46 07:04

Add a comment
Know the answer?
Add Answer to:
Income Statement Sales 750,000 (218,000) (180,000) 352,000 (150,000) 202,000 (50,500) 151,500 Costs Depreciation EBIT Interest expense...
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
  • VanRee Recycling Inc. has the following income statement for this year: Income Statement 750,000 (218,000) (190,000)...

    VanRee Recycling Inc. has the following income statement for this year: Income Statement 750,000 (218,000) (190,000) 342,000 (150,000) 192,000 (57,600) 134,400 Sales Costs Depreciation EBIT Interest expense EBT Taxes Net Income Dividends 100,800 Additions to Retained Earnings 33,600 VanRee expects sales to rise by 10 percent next year. Costs are expected to increase spontaneously with sales Depreciation and interest expense will remain constant. The tax rate will also remain constant. VanRee will continue to pay out 75 percent of their...

  • We have Cromwell's financial statements from this year. Income Statement Sales 1,000,000 (250,000) (180,000) 570,000 (130,000)...

    We have Cromwell's financial statements from this year. Income Statement Sales 1,000,000 (250,000) (180,000) 570,000 (130,000) 440,000 (132,000) 308,000 Costs Depreciation EBIT Interest expense EBT Taxes (.3) Net Income Dividends 231,000 Additions to Retained Earnings 77,000 We were unable to transcribe this image

  • Continuing with the previous problem, Cromwell's projected Income Statement is: Income Statement Projected 1,200,000 (300,000) (180,000)...

    Continuing with the previous problem, Cromwell's projected Income Statement is: Income Statement Projected 1,200,000 (300,000) (180,000) 720,000 (130,000) 590,000 (177,000) 413,000 Sales 1,000,000 (250,000) (180,000) 570,000 (130,000) 440,000 (132,000) Costs Depreciation EBIT Interest expense EBT Taxes (.3) Net Income 308,000 Dividends 231,000 309,750 Additions to Retained Earnings 77,000 103,250 This year's Balance Sheet is Balance Sheet Cash 70,000 Accounts pay Notes payable Current Liab 60,000 25,000 85,000 Accounts rec 30,000 Inventory 80,000 Current Assets 180,000 Long-term debt 250,000 Fixed Assets...

  • Let's change capacity to 90 percent and recalculate external financing needed. We have Cromwell's financial statements...

    Let's change capacity to 90 percent and recalculate external financing needed. We have Cromwell's financial statements from this year. Income Statement Sales 1,000,000 (250,000) (180,000) 570,000 (130,000) 440,000 (132,000) 308,000 Costs Depreciation EBIT Interest expense EBT Taxes (.3) Net Income Dividends 231,000 Additions to Retained Earnings 77,000 Balance Sheet Cash 70,000 Accounts pay 60,000 Accounts rec 30,000 Notes payable 25,000 Inventory 80,000 Current Liab 85,000 Current Assets 180,000 Long-term debt 250,000 Fixed Assets 750,000 Owners' Equity Common stock 90,000 505,000...

  • Income Statement   Sales   $198,520 Costs Except Depreciation   (99,010) EBITDA   $99,510 Depreciation   (6,080) EBIT   $93,430 Interest Expense...

    Income Statement   Sales   $198,520 Costs Except Depreciation   (99,010) EBITDA   $99,510 Depreciation   (6,080) EBIT   $93,430 Interest Expense (net)   (440) Pretax Income   $92,990 Income Tax   (23,248) Net Income   $69,742 Balance Sheet   Assets   Cash and Equivalents   $15,020 Accounts Receivable   1,940 Inventories   4,090 Total Current Assets   $21,050 Property, Plant and Equipment   10,000 Total Assets   $31,050    Liabilities and Equity   Accounts Payable   $1,410 Debt   4,080 Total Liabilities   $5,490 Stockholders' Equity   25,560 Total Liabilities and Equity   $31,050 Jim's Espresso expects sales to grow by 10.1% next...

  • INCOME STATEMENT Edmonds Industries is forecasting the following income statement: Sales $4,000,000 Operating costs excluding depreciation...

    INCOME STATEMENT Edmonds Industries is forecasting the following income statement: Sales $4,000,000 Operating costs excluding depreciation & amortization 2,200,000 EBITDA $1,800,000 Depreciation and amortization 600,000 EBIT $1,200,000 Interest 200,000 EBT $1,000,000 Taxes (40%) 400,000 Net income $600,000 The CEO would like to see higher sales and a forecasted net income of $1,020,000. Assume that operating costs (excluding depreciation and amortization) are 55% of sales and that depreciation and amortization and interest expenses will increase by 15%. The tax rate, which...

  • INCOME STATEMENT Edmonds Industries is forecasting the following income statement: Sales $10,000,000 Operating costs excluding depreciation...

    INCOME STATEMENT Edmonds Industries is forecasting the following income statement: Sales $10,000,000 Operating costs excluding depreciation & amortization 5,500,000 EBITDA $4,500,000 Depreciation and amortization 1,300,000 EBIT $3,200,000 Interest 500,000 EBT $2,700,000 Taxes (40%) 1,080,000 Net income $1,620,000 The CEO would like to see higher sales and a forecasted net income of $2,835,000. Assume that operating costs (excluding depreciation and amortization) are 55% of sales and that depreciation and amortization and interest expenses will increase by 14%. The tax rate, which...

  • INCOME STATEMENT Edmonds Industries is forecasting the following income statement: Sales $5,000,000 Operating costs excluding depreciation...

    INCOME STATEMENT Edmonds Industries is forecasting the following income statement: Sales $5,000,000 Operating costs excluding depreciation & amortization 2,750,000 EBITDA $2,250,000 Depreciation and amortization 300,000 EBIT $1,950,000 Interest 300,000 EBT $1,650,000 Taxes (40%) 660,000 Net income $990,000 The CEO would like to see higher sales and a forecasted net income of $1,930,500. Assume that operating costs (excluding depreciation and amortization) are 55% of sales and that depreciation and amortization and interest expenses will increase by 9%. The tax rate, which...

  • Blue Hamster Manufacturing Inc.'s income statement reports data for its first year of operation. The firm's...

    Blue Hamster Manufacturing Inc.'s income statement reports data for its first year of operation. The firm's CEO would like sales to increase by 25% next year 1. Blue Hamster is able to achieve this level of increased sales, but its interest costs increase from 10% to 15% of earnings before interest and taxes (EBIT) 2. The company's operating costs (excluding depreciation and amortization) remain at 70% of net sales, and its depreciation and amortization expenses remain constant from year to...

  • Shelton, Inc., has sales of $398,000, costs of $186,000, depreciation expense of $51,000, interest expense of...

    Shelton, Inc., has sales of $398,000, costs of $186,000, depreciation expense of $51,000, interest expense of $32,000, and a tax rate of 40 percent. (Do not round intermediate calculations.)    What is the net income for the firm?   Net income $       Suppose the company paid out $41,000 in cash dividends. What is the addition to retained earnings?   Addition to retained earnings $

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