ces The most recent financial statements for Crosby, Incorporated, follow. Sales for 2021 are projected to...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
ces The most recent financial statements for Crosby, Incorporated, follow. Sales for 2021 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2020 Income Statement Sales Costs Other expenses 748,000 583,000 19,000 Earnings before interest and taxes $146,000 Interest paid Taxable income Taxes (25%) Net income 15,000 $131,000 32,750 $ 98,250 Dividends $29,475 68,775 Addition to retained earnings Current assets CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Liabilities and Owners' Equity Current liabilities Cash Accounts receivable Inventory Total Assets $ 20,740 Accounts payable $ 54,900 43,680 Notes payable 92,960 Total 14,100 $ 69,000 $157,380 Long-term debt $ 131,000 Fixed assets Net plant and equipment $424,000 Total assets LUHY IGH CUL Owners' equity Common stock and paid-in surplus Retained earnings $223 $115,000 266,380 Total $381,380 $ 581,380 Total liabilities and owners' equity $ 581,380 In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are sold so that the company has a 100 percent asset utilization. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) Pro Forma Income Statement Sales Costs Other expenses EBIT Interest Taxable income Taxes Net income Current assets Cash Accounts receivable Inventory Total current assets Fixed assets Net plant and equipment Total assets Assets Pro Forma Balance Sheet Current liabilities Accounts payable Notes payable Liabilities and Owners' Equity Total current liabilities Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings Total owner's equity Total liabilities and owners' equity What is the EFN? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. A negative answer should be indicated by a minus sign.) EFN ces The most recent financial statements for Crosby, Incorporated, follow. Sales for 2021 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. CROSBY, INCORPORATED 2020 Income Statement Sales Costs Other expenses 748,000 583,000 19,000 Earnings before interest and taxes $146,000 Interest paid Taxable income Taxes (25%) Net income 15,000 $131,000 32,750 $ 98,250 Dividends $29,475 68,775 Addition to retained earnings Current assets CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Liabilities and Owners' Equity Current liabilities Cash Accounts receivable Inventory Total Assets $ 20,740 Accounts payable $ 54,900 43,680 Notes payable 92,960 Total 14,100 $ 69,000 $157,380 Long-term debt $ 131,000 Fixed assets Net plant and equipment $424,000 Total assets LUHY IGH CUL Owners' equity Common stock and paid-in surplus Retained earnings $223 $115,000 266,380 Total $381,380 $ 581,380 Total liabilities and owners' equity $ 581,380 In 2020, the firm operated at 75 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are sold so that the company has a 100 percent asset utilization. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) Pro Forma Income Statement Sales Costs Other expenses EBIT Interest Taxable income Taxes Net income Current assets Cash Accounts receivable Inventory Total current assets Fixed assets Net plant and equipment Total assets Assets Pro Forma Balance Sheet Current liabilities Accounts payable Notes payable Liabilities and Owners' Equity Total current liabilities Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings Total owner's equity Total liabilities and owners' equity What is the EFN? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32. A negative answer should be indicated by a minus sign.) EFN
Expert Answer:
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9781265553609
13th Edition
Authors: Stephen Ross, Randolph Westerfield, Bradford Jordan
Posted Date:
Students also viewed these accounting questions
-
What are the delta and gamma of an option?
-
Several students are unprepared for a true/false test with 25 questions, and all of their answers are guesses. Find the mean, variance, and standard deviation for the number of correct answers that...
-
In Exercises find the radius of convergence of the power series. n=1 (4x)n n
-
Two key performance indicators for a company are profitability and solvency. Why are these so important? Is the value of accrual accounting more evident when centered on profitability or solvency?
-
Why has eBay succeeded as an online auction marketplace while so many others have failed?
-
The ball of mass 10 kg is attached with a string of length 2 m and rotating on a circular path in the vertical plane. At the position A, the tension in the string is 120 N. What is the velocity (v)...
-
Jane operates a small business that generates cash sales and good profit. Jane prepares and files her income tax returns. Inland Revenue has advised Jane that her income tax return for 2020 will be...
-
The biggest part of this class for me was the financial concepts and models. I already knew that finances play an integral part of a company's success, but I didn't fully understand how finances were...
-
Paintings from the Tomb of Nebamun held THIS office. Group of answer choices Who is Henu and what is Ruler of a Domain? Who is Ti and what is Overseer of the Treasuries? Who is Meketre and what is...
-
The case of Hedley Bryne v. Heller, 1964, House of Lords was about options: A company that asked a bank for a report on the credit worthiness of a potential client A company that was trying to...
-
(Chapter 16) The 'Certified CG Limits' are the Center of Gravity limits whereby the manufacturer certifies the aircraft is safe and controllable in the hands of a competent pilot for...
-
Break-even analysis requires these three components to calculate it. Responses gross margin percent, shrinkage and rate of sale. gross margin percent, shrinkage and rate of sale. gross margin...
-
Write the SQL commands in the four Questions 1. Find the largest of all the airports 2. List the names of the mechanics who work in Michigan 3. How many foreign keys does each relation have? 4....
-
In the series connection below, what are the respective power consumptions of R, R2, and R3? R R www 4 V=6V P1-3 W; P2=3W; and P3= 3 W OP10.5 W; P2-1 W; and P3= 1.5 W P1=1.5 W; P2=1 W; and P3= 0.5 W...
-
True or False: Benefits and disbenefits must be converted to monetary values to use benefit-cost analysis.
-
Using an Internet-based search on 'build operate transfer," find an additional definition from a source other than used in Section 14.2. Copy and paste it, as well as any graphics, examples,...
-
Elm City is considering a replacement for its police radio. The benefits and costs of the replacement are shown below. What is the replacement's benefit/cost ratio if the effective annual interest...
Study smarter with the SolutionInn App