The most recent financial statements for Crosby, Inc., follow. Interest expense will remain constant; the tax...
Fantastic news! We've Found the answer you've been seeking!
Transcribed Image Text:
The most recent financial statements for Crosby, 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. CROSBY, INC. 2017 Income Statement Sales $769,000 Costs 625,000 Other expenses 32,000 Earnings before interest and taxes $ 112,000 Interest paid 16,400 Taxable income $ 95,600 Taxes (21%) 20,076 Net income $ 75,524 Dividends $22,040 Addition to retained 53,484 earnings CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities $ 25,840 Accounts payable Notes payable $ 63,800 19,400 Cash Accounts receivable 35,320 Inventory 71,960 Total $ 83,200 Total $ 133,120 Long-term debt $ 117,000 Owners' equity Common stock and paid-in surplus Fixed assets $ 112,000 Net plant and equipment $226,000 Retained earnings 46,920 Total $158,920 Total liabilities and owners' Total assets $ 359,120 $359,120 equity Complete the pro forma income statements below. (Input all answers as positive values. Do not round intermediate calculations.) Pro Forma Income Statement 20% Sales Growth 25% Sales Growth 30% Sales Growth Sales Costs Other expenses EBIT Interest paid Taxable income Taxes Net income Dividends Add to RE Calculate the EFN for 20, 25 and 30 percent growth rates. (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) 20% 25% 30% EFN The most recent financial statements for Crosby, 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. CROSBY, INC. 2017 Income Statement Sales $769,000 Costs 625,000 Other expenses 32,000 Earnings before interest and taxes $ 112,000 Interest paid 16,400 Taxable income $ 95,600 Taxes (21%) 20,076 Net income $ 75,524 Dividends $22,040 Addition to retained 53,484 earnings CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities $ 25,840 Accounts payable Notes payable $ 63,800 19,400 Cash Accounts receivable 35,320 Inventory 71,960 Total $ 83,200 Total $ 133,120 Long-term debt $ 117,000 Owners' equity Common stock and paid-in surplus Fixed assets $ 112,000 Net plant and equipment $226,000 Retained earnings 46,920 Total $158,920 Total liabilities and owners' Total assets $ 359,120 $359,120 equity Complete the pro forma income statements below. (Input all answers as positive values. Do not round intermediate calculations.) Pro Forma Income Statement 20% Sales Growth 25% Sales Growth 30% Sales Growth Sales Costs Other expenses EBIT Interest paid Taxable income Taxes Net income Dividends Add to RE Calculate the EFN for 20, 25 and 30 percent growth rates. (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) 20% 25% 30% EFN
Expert Answer:
Answer rating: 100% (QA)
answer PRO FORMA INCOME STATEMENT 15Growth 20 25 Sales 1127874 1176912 1225950 Costs 911904 951552 991200 Other expenses 23069 24072 25075 EBIT 192901 ... View the full answer
Related Book For
Accounting for Governmental and Nonprofit Entities
ISBN: 978-0078110931
16th Edition
Authors: Earl R. Wilson, Jacqueline L Reck, Susan C Kattelus
Posted Date:
Students also viewed these finance questions
-
CITY OF MONROE General Fund Balance Sheet As of December 31, 2013 Assets Cash $502,000 Taxes receivable $210,000 Less: Estimated uncollectible taxes (42,000) net 168,000 Interest and penalties...
-
As of December 31 of the current year, Petersen Corporation has prepared the following information regarding its liabilities and other obligations: Notes payable, of which $12,000 will be repaid...
-
As of December 31 of the current year, Alexander Company has prepared the following information regarding its liabilities and other obligations: Notes payable, of which $27,000 will be repaid within...
-
The Kelly Services, Inc., and Subsidiaries statements of earnings from its 2008 annual report are presented in Exhibit 5-4. Required a. Using the statements of earnings, prepare a vertical...
-
Describe how the one-factor repeated-measures ANOVA is an extension of the dependent t test.
-
Define the term partial pressure.
-
In a chemical processing plant a liquid is pumped from an open tank, through a \(0.1-\mathrm{m}\)-diameter vertical pipe, and into another open tank as shown in Fig. P12.23(a). A valve is located in...
-
The Lifang Wu Corporation manufactures two models of industrial robots, the Alpha 1 and the Beta 2. The firm employs 5 technicians, working 160 hours each per month, on its assembly line. Management...
-
Discuss on Inventory models ( both dependent and independent ) and support the models with examples.
-
Formulate a linear program which can be used to generate a comprehensive plan for the whole Far Eastern operations. Clearly define every variable used in your formulation. Start your report with an...
-
Standard 11 - Future Value of an Annuity; Sinking Funds (Section D3.3) A company establishes a sinking fund of $750,000 for office renovations that will occur in 8 years. Payments are made every 6...
-
If Lakisha gets paid at her job at Culver's, what is the market does the transaction take place according to the circular flow model?
-
Inventory is classified as Multiple choice question. a current asset. a current liability. a revenue. a noncurrent asset.
-
List 5 real-life examples of Recovery Capital. Why are they Recovery Capital? For individuals that you know or work with that appear to have little Recovery Capital what would you look for to assist...
-
How should inspectors' priorities be determined? Is revenue generation a valid basis for determining inspection priorities? How could an electronic inspection reporting system have identified the...
-
ITT is building a new plant to make telephones in South Carolina. The initial working capital needs of the plant to finance inventory, payroll, and so forth are $5 million. Each year these needs are...
-
Starbucks, the importer, is my client. Today, February 23, 2024, I call Starbucks and ask if they would like to purchase 37,500 pounds of coffee for December 2024 delivery. Starbucks agrees and we...
-
Why should you not model a decision variable as a random variable with a probability distribution?
-
What are intra-entity transactions? How would such transactions be reported on the government-wide financial statements if a blended presentation is used?
-
In the midst of a lingering recession, a citizens group in your state has placed an amendment on an upcoming election ballot. The measure would prohibit new debt issuances by state or local...
-
Explain the GASBs role in developing standards for SEA reporting.
-
A hydraulic lift in a service station has a \(32.50-\mathrm{cm}\)-diameter ram that slides in a \(32.52-\mathrm{cm}\)-diameter cylinder. The annular space is filled with SAE 10 oil at \(20^{\circ}...
-
A 10-kg block slides down a smooth inclined surface as shown in Fig. P1.80. Determine the terminal velocity of the block if the \(0.1-\mathrm{mm}\) gap between the block and the surface contains SAE...
-
Oil (absolute viscosity \(=0.0003 \mathrm{lb} \cdot \mathrm{s} / \mathrm{ft}^{2}\), density \(=50\) \(\mathrm{lbm} / \mathrm{ft}^{3}\) ) flows in the boundary layer, as shown in Fig. P1.82. The plate...
Study smarter with the SolutionInn App