Question

SCOTT, INC. Balance Sheet as of December 31, 2019 Assets Liabilities and Owners Equity Current assets Current liabilities CaThe most recent financial statements for Scott, Inc., appear below. Sales for 2020 are projected to grow by 20 percent. Inter

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

Answer:

EFN $19,713.44

Working:

Calculations: =747000 *(1 + 20%) =582000/747000*896400 =25000/747000*896400 SCOTT INC. Proforma 2020 Income Statement Sales $

Dividend payout ratio = 31335 / 101080 = 31%

∆ Sales = 747000 * 20% = $149,400

EFN = (Assets / Sales) * ∆ Sales - (Spontaneous liabilities / Sales) * ∆ Sales - Projected Net Income * (1 - Dividend Payout ratio)

= 579180 /747000 * 149400 - (54800 /747000) *149400 - 123424 * (1 - 31%)

= $19713.44

EFN = $19,713.44

Add a comment
Know the answer?
Add Answer to:
SCOTT, INC. Balance Sheet as of December 31, 2019 Assets Liabilities and Owners' Equity Current assets...
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 Retro Machine, Inc., follow. Interest expense will remain constant; the...

    The most recent financial statements for Retro Machine, 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. RETRO MACHINE, INC. 2016 Income Statement Sales $ 747,000 Costs 582,000 Other expenses 18,000 Earnings before interest and taxes $ 147,000 Interest paid 15,000 Taxable income $ 132,000 Taxes (30%) 39,600 Net income $ 92,400 Dividends $ 18,480 Addition...

  • 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...

  • 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, fixed assets, and accounts payable increase spontaneously with sales. SCOTT, INC. 2019 Income Statement Sales Costs Other expenses $759,000 594,000 30,000 Earnings before interest and taxes Interest expense $ 135,000 26,000 Taxable income Taxes (21%) $ 109,000 22,890...

  • 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 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. SCOTT, INC. 2019 Income Statement Sales Costs Other expenses $762,000 597,000 33,000 Earnings before interest and taxes Interest expense $ 132,000 29,000 Taxable income Taxes (24%) $ 103,000 24,720...

  • Problem 3-21 Calculating EFN The most recent financial statements for Scott, Inc., appear below. Sales for...

    Problem 3-21 Calculating EFN The most recent financial statements for Scott, Inc., appear below. Sales for 2020 are projected to grow by 30 percent. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. SCOTT, INC. 2019 Income Statement   Sales $ 746,000   Costs 581,000   Other expenses 17,000   Earnings before interest and taxes $ 148,000   Interest expense 13,000   Taxable 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 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, fixed assets, and accounts payable increase spontaneously with sales. SCOTT, INC. 2019 Income Statement   Sales $ 750,000   Costs 585,000   Other expenses 21,000   Earnings before interest and taxes $ 144,000   Interest expense 17,000   Taxable income $ 127,000   Taxes (22%)...

  • 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, fixed assets, and accounts payable increase spontaneously with sales. If the firm is operating at full capacity and no new debt or equity is issued, what external financing is needed to support the 20 percent growth rate in...

  • The most recent financial statements for Fleury Inc., follow. Sales for 2012 are projected to grow...

    The most recent financial statements for Fleury Inc., follow. Sales for 2012 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, fixed assets and accounts payable increase spontaneously with sales FLEURY, INC 2011 Income Statement Sales Costs Other expenses $ 758,000 593,000 14,000 Earnings before interest and taxes Interest paid $151,000 10,000 Taxable income Taxes (40%) $141,000 56,400 Net income...

  • The most recent financial statements for Fleury Inc., follow. Sales for 2012 are projected to grow...

    The most recent financial statements for Fleury Inc., follow. Sales for 2012 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, fixed assets and accounts payable increase spontaneously with sales FLEURY, INC 2011 Income Statement Sales Costs Other expenses $ 758,000 593,000 14,000 Earnings before interest and taxes Interest paid $151,000 10,000 Taxable income Taxes (40%) $141,000 56,400 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