1. Using the financial statements for 2009 as your 'base', assume that Luxio's sales are 20%...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
1. Using the financial statements for 2009 as your 'base', assume that Luxio's sales are 20% higher for 2010. Use this projection to prepare the pro forma statements following the requirements listed below. Assume the change in sales is permanent. 2. For the Income Statement: Cost of Goods Sold rate is expected to remain constant; "Depreciation' and 'Interest paid' expenses are expected not to change; The Tax rate is expected to decrease to 32%; and Management is expected to increase the humber of dividends paid by 5% (therefore, the Dividend payout rate will increase by 5%). 3. For the Balance Sheet: "Current assets' change in direct proportion to sales; 'Fixed assets' are being operated at 100% of capacity; "Accounts payable' changes in direct proportion to sales; 'Notes payable' and 'Other' current liabilities do not change; "Common stock' remains unchanged; and Use "Long-term debt' as the plug variable. 4. Determine the amount of External Financing Needed (EFN) under the assumptions. Detail how this external financing is distributed. pro forma Balance Sheet LUXIO GOLF CORP. 2009 Balance Sheets Assets Liabilities & Owner's Equity 2008 2009 2008 2009 Current Assets Current Liabilities 16,215.00 8,000.00 11,145.00 35,360.00 80,000.00 Accounts Payable Notes Payable 17,318.00 10,000.00 Cash 18,270.00 22,150.00 13,865.00 24,876.00 24 Accounts Receivable 12,315.00 Inventory 21,584.00 Other 14,451.00 Total Assets 52,169.00 60,891.00 Total 41,769.00 85,000.00 Long-term Debt Fixed Assets Net Plant & Equipment S 168,326.00 $ 184,735.00 Owner's Equity Common Stock & paid in Retained Earnings Total 20,000.00 85,135.00 S 105,135.00 20,000.00 98,857.00 $ 118,857.00 Total Assets $ 220,495.00 $ 245,626.00 Total Liabilities & Owner's S 220,495.00 $ 245,626.00 LUXIO GOLF CORP. 2009 Income State me nt Sales $ 285,760.00 Cost of Goods Sold. Depreciation Eamings Before Interest & Tax Interest Paid 205,132.00 21,950.00 58,678.00 9,875.00 48,803.00 17,081.05 Taxable Income Taxes (35%) Net Income 31,721.95 S 18,000.00 13,721.95 Dividends Addition to Retained Earnings 1. Using the financial statements for 2009 as your 'base', assume that Luxio's sales are 20% higher for 2010. Use this projection to prepare the pro forma statements following the requirements listed below. Assume the change in sales is permanent. 2. For the Income Statement: Cost of Goods Sold rate is expected to remain constant; "Depreciation' and 'Interest paid' expenses are expected not to change; The Tax rate is expected to decrease to 32%; and Management is expected to increase the humber of dividends paid by 5% (therefore, the Dividend payout rate will increase by 5%). 3. For the Balance Sheet: "Current assets' change in direct proportion to sales; 'Fixed assets' are being operated at 100% of capacity; "Accounts payable' changes in direct proportion to sales; 'Notes payable' and 'Other' current liabilities do not change; "Common stock' remains unchanged; and Use "Long-term debt' as the plug variable. 4. Determine the amount of External Financing Needed (EFN) under the assumptions. Detail how this external financing is distributed. pro forma Balance Sheet LUXIO GOLF CORP. 2009 Balance Sheets Assets Liabilities & Owner's Equity 2008 2009 2008 2009 Current Assets Current Liabilities 16,215.00 8,000.00 11,145.00 35,360.00 80,000.00 Accounts Payable Notes Payable 17,318.00 10,000.00 Cash 18,270.00 22,150.00 13,865.00 24,876.00 24 Accounts Receivable 12,315.00 Inventory 21,584.00 Other 14,451.00 Total Assets 52,169.00 60,891.00 Total 41,769.00 85,000.00 Long-term Debt Fixed Assets Net Plant & Equipment S 168,326.00 $ 184,735.00 Owner's Equity Common Stock & paid in Retained Earnings Total 20,000.00 85,135.00 S 105,135.00 20,000.00 98,857.00 $ 118,857.00 Total Assets $ 220,495.00 $ 245,626.00 Total Liabilities & Owner's S 220,495.00 $ 245,626.00 LUXIO GOLF CORP. 2009 Income State me nt Sales $ 285,760.00 Cost of Goods Sold. Depreciation Eamings Before Interest & Tax Interest Paid 205,132.00 21,950.00 58,678.00 9,875.00 48,803.00 17,081.05 Taxable Income Taxes (35%) Net Income 31,721.95 S 18,000.00 13,721.95 Dividends Addition to Retained Earnings
Expert Answer:
Answer rating: 100% (QA)
LUXIO GOLF CORP ProForma Income Statement For the year ending December 31 2010 342912Increase by ... View the full answer
Related Book For
Fundamentals of Corporate Finance
ISBN: 978-1259024962
6th Canadian edition
Authors: Richard Brealey, Stewart Myers, Alan Marcus, Devashis Mitra, Elizabeth Maynes, William Lim
Posted Date:
Students also viewed these accounting questions
-
Using the financial statements for the Niara Calendar Company, calculate the 13 basic ratios found in the chapter. NIARA ENTERPRISES BALANCE SHEET DECEMBER 31, 2008 Current assets: Cash...
-
Using the financial statements for Small Time Products, calculate cash flow from assets and financing flow in 2015. Treat interest as a financing flow. 2015 Income Statement...
-
Below are data extracted from the financial statements for Mushu Company. Required: 1. Compute the following for 2011 and 2012: a. Return on sales b. Return on equity c. Cash flow-to-net income ratio...
-
As an HR director for IMF Plastics Manufacturing, you receive a phone call about communicating changes made by the company to provide additional shifts.As soon as the call ends, you begin the process...
-
Below is output from a regression analysis attempting to link dependent variable y (productivity) to independent variables x1 (training time) and x2 (experience) using a sample of 20 assembly...
-
Choose a product that is important to you personally. How could a manufacturer implement the critical success factors you identified in the previous question to mass customize the product you...
-
What are the different types of organizational forms that corporations use for international operations?
-
Accounting for a main product and a byproduct. (Cheatham and Green, adapted) yum, Inc. is a producer of potato chips. A single production process at yum, Inc. yields potato chips as the main product...
-
Calculate the following based on: Arithmetic Mean Company stock 13.21% return Inflation 4.55% Note: Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal...
-
1. Describe the leadership style of David Norris? Include in your explanation the nature of the relationship he had with Lindsay Farrow. 2. Do you consider the decisions made by Norris dysfunctional...
-
Crane Products, a rapidly growing distributor of home gardening equipment, is formulating its plans for the coming year. Carol Jones, the firms marketing director, has completed the following sales...
-
Monetary policymakers use several tools to meet their objectives. a. The best tools are observable, controllable, and tightly linked to objectives. b. Short-term interest rates are the primary tools...
-
Individually or in groups, select a business problem you can learn more about by conducting survey research. You will create an online survey for all of your classmates to take, so design your...
-
The European Central Banks primary objective is price stability. a. The ECB provides liquidity to the banking system both through open market purchases of securities and through auctions called...
-
Unconventional monetary policy is less predictable than conventional policy and potentially disruptive, so it is used only when the conventional toolkit is insufficient to stabilize the economy. One...
-
Central banks have three principal tools of unconventional monetary policy: a. Forward guidance: communication regarding expected future policy target rates. b. Quantitative easing: supplying...
-
Avishek has $49,583.72 and wants to buy a T-bill with a face value of $50,000.00 that matures on 2020-04-17. The annual simple interest rate is 3.000% and the daycount convention is ACT / 360. What...
-
Test whether the 5-year survival rate for breast cancer is significantly different between African American and Caucasian women who are younger than 50 years of age and have localized disease....
-
a. Go to finance.yahoo.com and find the profiles for PepsiCo (PEP) and IBM (IBM) and then look at each firm's annual balance sheet and income statement under "Financials" Calculate the present value...
-
Look in The Globe and Mail or National Post at the prices of gold futures quoted on the COMEX futures exchange. What is the date of the most distant contract? Suppose that you buy 100 ounces of gold...
-
Five years ago you purchased an 8% coupon bond for $975. Today you sold the bond for $1,000. What is your rate of return on the bond in each of the following situations? a. All coupons were...
-
(a) Among 880 smart phones sold by a retailer, 72 required repairs under the warranty. Estimate the probability that a new phone, which has just been sold, will require repairs under the warranty....
-
A car rental agency has 19 compact cars and 12 intermediate-size cars. If four of the cars are randomly selected for a safety check, what is the probability of getting two of each kind?
-
With reference to Exercise 3.34, suppose that the questionnaire filled in by one of the 150 persons is to be double-checked. If it is chosen in such a way that each questionnaire has a probability of...
Study smarter with the SolutionInn App