The following Income Statement and Balance Sheet should be used: Creative Analysis, Inc. 2015 Income Statement...
The following Income Statement and Balance Sheet
should be used:
Creative Analysis, Inc.
2015 Income Statement
Net sales
$8,500
Cost of goods sold
7,210
Depreciation
400
Earnings before interest and
taxes
890
Interest paid
40
Taxable Income
$850
Taxes
310
Net Income
$540
Dividends
$324
Addition to retained earnings
$216
Creative Analysis, Inc.
2015 Balance Sheet
Cash
$1,600
Accounts Payable
$2,075
Accounts Rec.
975
Long-term debt
425
Inventory
2,425
Common stock
3,000
Total
$5,000
Retained earnings
1,700
Net fixed
assets
2,200
Total assets
$7,200
Total Liabilities & equity
$7,200
Assume the profit margin and the dividend payout ratio
of Creative Analysis, Inc. are constant. If sales increase by 8
percent, what is the pro forma retained earnings?
Select one:
a. $237.60
b. $1,870.00
c. $1,933.28
d. $356.40
Homework Answers
If profit margin & divident payout ratio are constant then Pro forma retained earning is calculated as:-
= Retained earning on 2015 balance sheet + [Net Income - Dividend] * (1 + Increase rate of Sales)
= $1,700 + [540 - 324] * (1 + 8%)
= $1,700 + [216] * (1.08)
= $1,700 + 233.28
= $1,933.28
Hence correct answer is
c. $1,933,.28
Add Answer to:
The following Income Statement and Balance Sheet
should be used:
Creative Analysis, Inc.
2015 Income Statement...
The following Income Statement and Balance Sheet should be used: Creative Analysis, Inc. 2015 Income Statement...
The following Income Statement and Balance Sheet should be used: Creative Analysis, Inc. 2015 Income Statement Net sales $8,500 7,210 400 Cost of goods sold Depreciation Earnings before interest and taxes 890 40 Interest paid Texable income $850 Taxes 310 Net Income $540 $324 Dividends Addition to retained earnings $216 Cash Creative Analysis, Inc. 2015 Balance Sheet $1,600 Accounts Payable 975 Long-term debt 2,425 Common stock $2,075 Accounts Rec 425 Inventory 3,000 Total 1,700 $5,000Retained earrings 2,200 Net fixed assets...
Provincial Imports, Inc., has assembled past (2019) financial statements (income statement and balance sheet LOADING...) and...
Provincial Imports, Inc., has assembled past (2019) financial statements (income statement and balance sheet LOADING...) and financial projections for use in preparing financial plans for the coming year (2020). Information related to financial projections for the year 2020 is as follows: (1) Projected sales are $ 5,992,000. (2) Cost of goods sold in 2019 includes $ 1,000,000 in fixed costs. (3) Operating expense in 2019 includes $ 245,000 in fixed costs. (4) Interest expense will remain unchanged....
Windswept, Inc. Current Income Statement ($ in millions) Net sales $ 10,800 Less: Cost of goods...
Windswept, Inc. Current Income Statement ($ in millions) Net sales $ 10,800 Less: Cost of goods sold 8,100 Less: Depreciation 385 Earnings before interest and taxes $ 2,315 Less: Interest paid 106 Taxable income $ 2,209 Less: Taxes 663 Net income $ 1,546 Dividends $ 1,296 Windswept, Inc. Balance Sheets ($ in millions) Last This Last This Year Year Year Year Cash $ 400 $ 425 Accounts payable $2,000 $1,925 Accounts rec. 1,170 1,070 Long-term debt 1.1001 1560 Inventory 1,940...
Pro forma Income Statement & Balance Sheet for Radial Inc. This exper...
Pro forma Income Statement & Balance Sheet for Radial Inc. This experiential exercise involves creating a pro forma Balance Sheet and a pro forma Income Statement for Radial Inc. Assume the current year is 2015. To assist you in this endeavor, an Excel worksheet containing Radial's 2014 Income Statement and Balance Sheet has been provided. Develop the two pro forma financial statements for 2015 based upon the following assumptions: The company plans to increase sales by an additional 2 percent...
A comparative balance sheet and income statement is shown for Cruz, Inc. CRUZ, INC. Comparative Balance...
A comparative balance sheet and income statement is shown for Cruz, Inc. CRUZ, INC. Comparative Balance Sheets December 31, 2015 2015 2014 Assets Cash $ 94,800 $ 24,000 Accounts receivable, net 41,000 51,000 Inventory 85,800 95,800 Prepaid expenses 5,400 4,200 Total current assets 227,000 175,000 Furniture 109,000 119,000 Accum. depreciation—Furniture (17,000 ) (9,000 ) Total assets $ 319,000 $ 285,000 Liabilities and Equity Accounts payable $ 15,000 $ 21,000 Wages payable 9,000 5,000 Income taxes payable 1,400 2,600 Total current...
2015 The balance sheet and income statement shown below are for Pettijohn Inc. Note that the...
2015 The balance sheet and income statement shown below are for Pettijohn Inc. Note that the firm has no amortization charges, it does not lease any assets, none ofits debt must be retired during the next 5 years, and the notes payable will be rolled over. Balance Sheet Millions of S) Assets Cash and securities $ 1.554.0 Accounts receivable 9,660.0 Inventories 13,440.0 Total current assets $24,654.0 Net plant and equipment 17.346.0 Total assets $42.000.0 Liabilities and Equity Accounts payable $...
Use the following information to answer this question. Windswept, Inc. 2017 Income Statement ($ in millions)...
Use the following information to answer this question. Windswept, Inc. 2017 Income Statement ($ in millions) Net sales $ 8,650 Cost of goods sold 7,260 Depreciation 415 Earnings before interest and taxes $ 975 Interest paid 84 Taxable income $ 891 Taxes 312 Net income $ 579 Windswept, Inc. 2016 and 2017 Balance Sheets ($ in millions) 2016 2017 2016 2017 Cash $ 130 $ 160 Accounts payable $ 970 $ 1,135 Accounts rec. 800 700 Long-term debt 1,000 1,200...
Bavarian Sausage, Inc. Bavarian Sausage, Inc. posted the following balance sheet and income statement. Cash Balance...
Bavarian Sausage, Inc. Bavarian Sausage, Inc. posted the following balance sheet and income statement. Cash Balance Sheet $ 50,000 Accounts Payable 125,000 Notes Payable 225,000 Long-term debt $185,000 125,000 115,000 Accounts Receivable Inventories Net Plant and Equipment 525,000 350,000 150,000 Common Stock Retained earnings Total liabilities and Stockholders' Equity Total Assets $925,000 $925,000 Income Statement Sales Cost of goods sold Depreciation $525,000 215,000 65,000 Earnings before interest and taxes 245,000 Interest expense 35,000 Net profit before taxes Taxes (@40%) 210,000...
3. The following balance sheet and income statement should be used. This company is currently operating...
3. The following balance sheet and income statement should be used. This company is currently operating at 82% of capacity. The profit margin and the dividend payout ratio are constant. Net working capital and fixed assets vary directly with sales. Sales are projected to increase by 20 percent. What is the external financing need? A. -$736 Full copacity sol takes Net income B. -$487 C. $1,144 Utilization 46680 D. $5,708 E. $6,768 full Sales - 38900 Ratio $38,900 x 1.2...
Use the following information to answer this question. Bayside, Inc. 2017 Income Statement ($ in thousands)...
Use the following information to answer this question. Bayside, Inc. 2017 Income Statement ($ in thousands) Net sales Cost of goods sold Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes Net income $6,920 4,390 370 $2,160 36 $2,124 743 $1,381 Bayside, Inc 2016 and 2017 Balance Sheets ($ in thousands) 2016 2017 2017 $1,615 $1,990 640 3,300 3,110 910 1,160 2016 Cash Accounts rec. Inventory Total Net fixed assets Total assets $125 $ 230 Accounts payable 1,050...
The following Income Statement and Balance Sheet should be used: Creative Analysis, Inc. 2015 Income Statement Net sales $8,500 7,210 400 Cost of goods sold Depreciation Earnings before interest and taxes 890 40 Interest paid Texable income $850 Taxes 310 Net Income $540 $324 Dividends Addition to retained earnings $216 Cash Creative Analysis, Inc. 2015 Balance Sheet $1,600 Accounts Payable 975 Long-term debt 2,425 Common stock $2,075 Accounts Rec 425 Inventory 3,000 Total 1,700 $5,000Retained earrings 2,200 Net fixed assets...
Windswept, Inc. Current Income Statement ($ in millions) Net sales $ 10,800 Less: Cost of goods sold 8,100 Less: Depreciation 385 Earnings before interest and taxes $ 2,315 Less: Interest paid 106 Taxable income $ 2,209 Less: Taxes 663 Net income $ 1,546 Dividends $ 1,296 Windswept, Inc. Balance Sheets ($ in millions) Last This Last This Year Year Year Year Cash $ 400 $ 425 Accounts payable $2,000 $1,925 Accounts rec. 1,170 1,070 Long-term debt 1.1001 1560 Inventory 1,940...
2015 The balance sheet and income statement shown below are for Pettijohn Inc. Note that the firm has no amortization charges, it does not lease any assets, none ofits debt must be retired during the next 5 years, and the notes payable will be rolled over. Balance Sheet Millions of S) Assets Cash and securities $ 1.554.0 Accounts receivable 9,660.0 Inventories 13,440.0 Total current assets $24,654.0 Net plant and equipment 17.346.0 Total assets $42.000.0 Liabilities and Equity Accounts payable $...
Bavarian Sausage, Inc. Bavarian Sausage, Inc. posted the following balance sheet and income statement. Cash Balance Sheet $ 50,000 Accounts Payable 125,000 Notes Payable 225,000 Long-term debt $185,000 125,000 115,000 Accounts Receivable Inventories Net Plant and Equipment 525,000 350,000 150,000 Common Stock Retained earnings Total liabilities and Stockholders' Equity Total Assets $925,000 $925,000 Income Statement Sales Cost of goods sold Depreciation $525,000 215,000 65,000 Earnings before interest and taxes 245,000 Interest expense 35,000 Net profit before taxes Taxes (@40%) 210,000...
3. The following balance sheet and income statement should be used. This company is currently operating at 82% of capacity. The profit margin and the dividend payout ratio are constant. Net working capital and fixed assets vary directly with sales. Sales are projected to increase by 20 percent. What is the external financing need? A. -$736 Full copacity sol takes Net income B. -$487 C. $1,144 Utilization 46680 D. $5,708 E. $6,768 full Sales - 38900 Ratio $38,900 x 1.2...
Use the following information to answer this question. Bayside, Inc. 2017 Income Statement ($ in thousands) Net sales Cost of goods sold Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes Net income $6,920 4,390 370 $2,160 36 $2,124 743 $1,381 Bayside, Inc 2016 and 2017 Balance Sheets ($ in thousands) 2016 2017 2017 $1,615 $1,990 640 3,300 3,110 910 1,160 2016 Cash Accounts rec. Inventory Total Net fixed assets Total assets $125 $ 230 Accounts payable 1,050...
Most questions answered within 3 hours.
-
An infinite sheet of charge that has a surface charge density of
39 nC/m2 lies in...
asked 1 hour ago -
After watching the lectures I am still having a hard time
understanding these equations.
1. The...
asked 2 hours ago -
Testing:
H0:μ=56.9
H1:μ<56.9
Your sample consists of 23 subjects, with a mean of 56.3 and
standard...
asked 2 hours ago -
straight wire, labeled as Wire A, lies horizontally on a
tabletop and is oriented to run...
asked 2 hours ago -
For a Chi-Squared Goodness of Fit Test about a uniform
distribution, complete the table.
Round to...
asked 2 hours ago -
Milk of magnesia is only slightly soluble in water. Kc for the
reaction Mg(OHs)(s)>Mg2+(a) + 2OH-1(aq)...
asked 2 hours ago -
Excel's HYPGEOM.DIST function can be used to compute _____.
a. both hypergeometric probabilities and cumulative
hypergeometric...
asked 3 hours ago -
The rocket used for the human lunar missions was the Saturn V
rocket. At liftoff the...
asked 2 hours ago -
1. The East Street Bagel Shop has a weekly demand for 3,500
bagels, which they make...
asked 2 hours ago -
paraphrasing each paragraph
“Where two or more persons knowingly act together unlawfully,
the act of each...
asked 2 hours ago -
The lateral line system in fish is contained which of the
following?
chemoreceptors
photoreceptors
mechanoreceptors
odor...
asked 2 hours ago -
Find the y-intercept of y =-5 x. The y-intercept of y equals
negative 5 x is______...
asked 3 hours ago