Calculation of percentage increase in sales | |||
% increase in sales | (2000000-1600000)/1600000 | ||
% increase in sales | 25.00% | ||
1 | |||
Projected current assets for 2018 | 890000*1.25 | ||
Projected current assets for 2018 | $1,112,500 | ||
2 | |||
Projected fixed assets for 2018 | 1000000*1.25 | ||
Projected fixed assets for 2018 | $1,250,000 | ||
3 | |||
Projected accounts payable for 2018 | 160000*1.25 | ||
Projected accounts payable for 2018 | $200,000 | ||
4. | |||
Projected accrued expense for 2018 | 100000*1.25 | ||
Projected accrued expense for 2018 | $125,000 | ||
Use the following information and the percent-of-sales method to answer the following question(s). Below is the...
Use the following information and the percent-of-sales method to answer the following question(s) Below is the 2017 year-end balance sheet for Smith, Inc. Sales for 2017 were $1,600,000 and are expected to be $2,000,000 during 2018. In addition, we know that Smith plans to pay $90,000 in 2018 dividends and expects projected net income of 4% of sales. (For consistency with the Answer selections provided, round your forecast percentages to two decimals.) 3 Smith, Ine. Balance Sheet December 31, 2017...
1023 Use the following information and the percent-of-sales method to answer the following question(s). Below is the 2017 year-end balance sheet for Smith, Inc. Sales for 2017 were $1,600,000 and are expected to be $2,000,000 during 2018. In addition, we know that Smith plans to pay $90,000 in 2018 dividends and expects projected net income of 4% of sales. (For consistency with the Answer selections provided, round your forecast percentages to two decimals.) Smith, Inc. Balance Sheet December 31, 2017...
Use the following information for Taco Swell, Inc, (assume the tax rate is 21 percent evi 2017 ."2018-tel Sales Depreciation Cost of goods sold Other expenses Interest $18,073 $16,836 1,791 1,866 4,837 ,011 889 991 6,2626,856 4,629 860 Cash Accounts receivable 8,170 9,817 Short-term notes 1,300 1,277 payable Long-term debt Net fxed assets Accounts payable4,592 5,034 Inventory Dividend:s 20,710 24,961 51174 54,663 14,504 15,418 1,6001,748 Prepare an income statement for this company for 2017 and 2018. (Do not round intermediate...
Use the following information for Taco Swell, Inc., (assume the tax rate is 24 percent): Sales Depreciation Cost of goods sold Other expenses Interest Cash Accounts receivable Short-term notes payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 2017 2018 $ 19,573 $ 17,736 1,821 1,896 4,779 4,867 1,026 904 875 1,006 6,307 6,946 8,200 9,907 1,330 1,307 20,800 25,036 51,240 54,753 4,640 5,124 14,555 15,448 1,750 1,778 Prepare a balance sheet for this company for 2017 and 2018....
Use the following information for Taco Swe Inc., (assume the tax rate is 21 percent) 2017 2018 16,073 $15,636 1,826 Sales Depreciation Cost of goods sold 4,429 4,797 Other expenses Interest Cash Accounts receivable 8,1309,697 Short-term notes 1,751 991 840 6,202 869 971 6,736 1,260 1,237 payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 20,590 24,861 51,086 54,543 4,914 14,436 15,378 1,708 4,528 1,400 Prepare a balance sheet for this company for 2017 and 2018. (Do not round...
Use the following information for Taco Swell, Inc., (assume the tax rate is 22 percent): 2017 2018 Sales $ 14,573 $ 14,736 Depreciation 1,721 1,796 Cost of goods sold 4,279 4,767 Other expenses 976 854 Interest 825 956 Cash 6,157 6,646 Accounts receivable 8,100 9,607 Short-term notes payable 1,230 1,207 Long-term debt 20,500 24,786 Net fixed assets 51,020 54,453 Accounts payable 4,480 4,824 Inventory 14,385 15,348 Dividends 1,250 1,678 Prepare a balance sheet for this company for 2017...
Use the following information for Taco Swel, Inc., (assume the tax rate is 22 percent): 2017 2018 $ 14,573 $ 14,736 1,721 ,796 Sales Depreciation Cost of goods sold 4,279 4,767 Other expenses Interest Cash Accounts receivable 8,100 9,607 Short-term notes 854 956 6,157 6,646 976 825 1,230 1,207 payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 20,500 24,786 51,020 54,453 4,480 4,824 14,385 15,348 ,250 1,678 Prepare a balance sheet for this company for 2017 and 2018....
Use the following information for Taco Swell, Inc., (assume the tax rate is 21 percent): 2017 $ 16,073 1,751 4,429 991 840 6,202 Sales Depreciation Cost of goods sold Other expenses Interest Cash Accounts receivable Short-term notes payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 2018 $ 15,636 1.826 4,797 869 971 6,736 9,697 1,237 24,861 54,543 4,914 15,378 1,708 1,260 20,590 51,086 4,528 14,436 1,400 Prepare a balance sheet for this company for 2017 and 2018. (Do...
Use the following information for Taco Swell, Inc., (assume the tax rate is 23 percent) 2017 2018 Sales Depreciation Cost of goods sold Other expenses Interest Cash Accounts receivable Short-term notes 13,073 $13,836 1,691 1,766 4,129 4,737 839 941 6,112 6,556 9,517 961 810 8,070 1,200 1,177 payable Long-term debt Net fixed assets Accounts payable Inventory Dividends 20,410 24,711 50,954 54,363 4,432 4,734 14,334 15,318 1,648 1,100 intermediate calculations.) TACO SWELL, INC. Balance Sheet as of Dec. 31 2017 2018...
Use the following information for Ingersoll, Inc. Assume the tax rate is 24 percent. 2018 Sales $ 15,573 Depreciation 1,741 Cost of goods sold 4,379 Other expenses 986 Interest 835 Cash 6,187 Accounts receivable 8,120 Short-term notes 1,250 payable Long-term debt 20,560 Net fixed assets 51,064 Accounts payable 4,512 Inventory 14,419 Dividends 1,350 2019 $ 15,336 1,816 4,787 864 966 6,706 9,667 1,227 24,836 54,513 4,884 15,368 1,698 Prepare a balance sheet for this company for 2018 and 2019. (Do...