The most recent financial statements for Xporter, Inc., are shown here: Income Statement Sales $7294 Costs...
The most recent financial statements for Xporter, Inc., are shown here:
| Income Statement | |
| Sales | $7294 |
| Costs | $5623 |
| Taxable Income | ? |
| Taxes (34%) | ? |
| Net Income | ? |
| Balance Sheet | |||
| Current Asset | $3808 | Current Liabilities | $2014 |
| Fixed Asset | $9729 | Long Term Debt | $3879 |
| Equity | ? | ||
Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 24 percent dividend payout ratio. As with every other firm in its industry, next year’s sales are projected to increase by exactly 15 percent.
What is the external financing needed? (Negative amount should be indicated by a minus sign.)
(Omit the "$" sign and commas in your response. Enter your answer rounded to 2 decimal places. For example, $1,200.456 should be entered as 1200.46.)
Homework Answers
First we prepare the projected financial statements
| Projected Income statement | |
| Sales | 8388.1 |
| Costs | 6466.45 |
| Taxable Income | 1921.65 |
| Taxes (34%) | 653.361 |
| Net Income | 1268.289 |
| Less: Dividend | 304.3894 |
| Retained Earnings | 963.8996 |
| Balance Sheet | |||
| Current Asset | 4379.2 | Current Liabilities | 2316.1 |
| Fixed Asset | 11188.35 | Long Term Debt | 3879 |
| Equity | 9372.45 | ||
| TOTAL | 15567.55 | TOTAL | 15567.55 |
EFN = Change in Assets - Change in liabilities- Retained earnings
= (4379.2+11188.35 -(3808+9729 ))- (2316.1-2014) - 963.90
=$764.55
WORKINGS
Add Answer to:
The most recent financial statements for Xporter, Inc., are
shown here:
Income Statement
Sales
$7294
Costs...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Balance Sheet Sales...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Balance Sheet Sales $ 9,700 Current assets $ 4,350 Current liabilities $ 2,775 Costs 6,850 Fixed assets 9,500 Long-term debt 4,330 Taxable income $ 2,850 Equity 6,745 Taxes (22%) 627 Total $ 13,850 Total $ 13,850 Net income $ 2,223 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 40 percent dividend payout ratio. As with...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Balance Sheet Sales...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Balance Sheet Sales $ 10,300 Current assets $ 4,800 Current liabilities $ 3,000 Costs 7,300 Fixed assets 9,800 Long-term debt 4,540 Taxable income $ 3,000 Equity 7,060 Taxes (24%) 720 Total $ 14,600 Total $ 14,600 Net income $ 2,280 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 40 percent dividend payout ratio. As with...
the most recent financial statements for Assouad, Inc., are shown here: Income Statement Balance Sheet Sales...
the most recent financial statements for Assouad, Inc., are shown here: Income Statement Balance Sheet Sales $ 7,900 Current assets $ 3,900 Current liabilities $ 2,100 Costs 5,500 Fixed assets 8,600 Long-term debt 3,700 Taxable income $ 2,400 Equity 6,700 Taxes (25%) 600 Total $ 12,500 Total $ 12,500 Net income $ 1,800 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 40 percent dividend payout ratio. As with...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance Sheet Current 4,800 liabilities Current $3000 $10.300 Current Long term 4,540 7,300 Fixed ässets 9,800 . debt Taxable$3,000 income Equity 7060 Taxes (24%) 720 Total $14.600 Total $14.600 Net income $ 2,280 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 40 percent dividend payout ratio. As with every other firm in its...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance Sheet $11,500 Current Current liabilities $ 5,700 $3,450 assets 8,200Fixed assets 10,400 Long-term 4,960 debt Taxable $3,300 Equity 7,690 income Taxes (24%) 792 Total $16,100Total $16,100 Net income $2,508 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 35 percent dividend payout ratio. As with every other firm in its industry, next year's...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance Sheet $8,700 Current assets $3,600 Current 6,100 Fixed assets 9,000 Long-ter $ 2,400 liabilities 3,980 debt Taxable income $2,600 Equity 6,220 Taxes (24%) 624 Total $12,600 Total $12,600 Net income $ 1,976 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 35 percent dividend payout ratio. As with every other firm in its...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance Sheet Current $8,700 assets $3,600 Current $ 2,400 liabilities Long-term 6,100 Fixed assets 9,000 3,980 Taxable income $2,600 Equity 6,220 Taxes (24%) 624 Total $12,600 Total $12,600 Net income $1,976 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 35 percent dividend payout ratio. As with every other firm in its industry, next...
The most recent financial statements for Assouad, Inc., are shown here: Balance Sheet Income Statement Sales...
The most recent financial statements for Assouad, Inc., are shown here: Balance Sheet Income Statement Sales Costs Taxable $3.200 Current $5,400 liabilities assets Current $ 3,300 Long-term 4,820 7,900 Fixed assets 10,200 Long-term Equity 7,480 income Taxes (24%) 768 Total $15,600 Total $15,600 Net income $2,432 Assets, costs, and current liabilities are proportional to sales. Long-term deb are not. The company maintains a constant 40 percent dividend payout ra every other firm in its industry, next year's sales are projected...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales $9,500 $...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales $9,500 $ 2,700 Balance Sheet Current Current $ 4,200 assets liabilities Fixed assets 9,400 Long-term debt Costs 6,700 4,260 Taxable income $2,800 Equity 6,640 672 Total $13,600 Taxes (24%) Total $13,600 Net Income $ 2,128 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 35 percent dividend payout ratio. As with every other firm in...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales $10,700 Current...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales $10,700 Current $ 5,100 $ 3,150 Balance Sheet Current Current assets liabilities Fixed assets 10,000 Long-term debt Costs 7,600 4,680 Taxable income $ 3,100 Equity 7,270 Taxes (24%) 744 Total $ 15,100 Total $15,100 Net income $ 2,356 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 44 percent dividend payout ratio. As with every...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance Sheet Current 4,800 liabilities Current $3000 $10.300 Current Long term 4,540 7,300 Fixed ässets 9,800 . debt Taxable$3,000 income Equity 7060 Taxes (24%) 720 Total $14.600 Total $14.600 Net income $ 2,280 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 40 percent dividend payout ratio. As with every other firm in its...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance Sheet $11,500 Current Current liabilities $ 5,700 $3,450 assets 8,200Fixed assets 10,400 Long-term 4,960 debt Taxable $3,300 Equity 7,690 income Taxes (24%) 792 Total $16,100Total $16,100 Net income $2,508 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 35 percent dividend payout ratio. As with every other firm in its industry, next year's...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance Sheet $8,700 Current assets $3,600 Current 6,100 Fixed assets 9,000 Long-ter $ 2,400 liabilities 3,980 debt Taxable income $2,600 Equity 6,220 Taxes (24%) 624 Total $12,600 Total $12,600 Net income $ 1,976 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 35 percent dividend payout ratio. As with every other firm in its...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales Costs Balance Sheet Current $8,700 assets $3,600 Current $ 2,400 liabilities Long-term 6,100 Fixed assets 9,000 3,980 Taxable income $2,600 Equity 6,220 Taxes (24%) 624 Total $12,600 Total $12,600 Net income $1,976 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 35 percent dividend payout ratio. As with every other firm in its industry, next...
The most recent financial statements for Assouad, Inc., are shown here: Balance Sheet Income Statement Sales Costs Taxable $3.200 Current $5,400 liabilities assets Current $ 3,300 Long-term 4,820 7,900 Fixed assets 10,200 Long-term Equity 7,480 income Taxes (24%) 768 Total $15,600 Total $15,600 Net income $2,432 Assets, costs, and current liabilities are proportional to sales. Long-term deb are not. The company maintains a constant 40 percent dividend payout ra every other firm in its industry, next year's sales are projected...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales $9,500 $ 2,700 Balance Sheet Current Current $ 4,200 assets liabilities Fixed assets 9,400 Long-term debt Costs 6,700 4,260 Taxable income $2,800 Equity 6,640 672 Total $13,600 Taxes (24%) Total $13,600 Net Income $ 2,128 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 35 percent dividend payout ratio. As with every other firm in...
The most recent financial statements for Assouad, Inc., are shown here: Income Statement Sales $10,700 Current $ 5,100 $ 3,150 Balance Sheet Current Current assets liabilities Fixed assets 10,000 Long-term debt Costs 7,600 4,680 Taxable income $ 3,100 Equity 7,270 Taxes (24%) 744 Total $ 15,100 Total $15,100 Net income $ 2,356 Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 44 percent dividend payout ratio. As with every...
Most questions answered within 3 hours.
-
Given P(Ec ) = 0.43, P(F) = 0.52, and P(EF) = 0.18.
Find P( E |...
asked 37 minutes ago -
Consider two empty containers A and B whose volumes are
10mL and 20mL respectively. 1mL of...
asked 41 minutes ago -
QUESTION 6
Determine the linear momentum of a 2,800 kg houseboat going 3
m/s.
9,100 kg.m/s...
asked 55 minutes ago -
Jor-el throws a ball upward from the top of a 728 foot building
on the planet...
asked 59 minutes ago -
Which of the following will most likely to happen if Federal
Reserve Bank decreases the money...
asked 41 minutes ago -
You’ve just joined the investment banking firm of Dewey,
Cheatum, and Howe. They’ve offered you two...
asked 35 minutes ago -
An air conditioner cools 226 m^3/min of humid air at 36 oC and
98% relative humidity...
asked 35 minutes ago -
Vaughn Manufacturing acquires a coal mine at a cost of $1870000.
Intangible development costs total $354000....
asked 44 minutes ago -
Question 5
What effect would a decrease in
temperature have on pressure, assuming that volume
(T)...
asked 57 minutes ago -
Draw the Lewis dot structures for the following molecules. None
of the atoms have a formal...
asked 1 hour ago -
What does it mean when an element is radioactive?
a.
It means the element is changing...
asked 1 hour ago -
A company deposits $6,000 in a bank at the end of every year for
10 years....
asked 1 hour ago