Consider the following income statement for the Heir Jordan
Corporation:
HEIR JORDAN CORPORATION
Income Statement
Sales...
Consider the following income statement for the Heir Jordan
Corporation:
HEIR JORDAN CORPORATION
Income Statement
Sales
$
45,900
Costs
35,400
Taxable income
$
10,500
Taxes (22%)
2,310
Net income
$
8,190
Dividends
$
2,510
Addition to retained
earnings
5,680
HEIR JORDAN CORPORATION
Balance Sheet
Assets
Liabilities and Owners’ Equity
Current assets
Current liabilities
Cash
$
2,300
Accounts payable
$
4,000
Accounts receivable
5,200
Notes payable
8,100
Inventory
8,000
Total
$
12,100
Total
$
15,500
Long-term debt
$
21,000
Owners’ equity...
INCOME STATEMENT:
2016
2017
Sales
$100,000.00
$120,300.00
Cost of Goods Sold
$60,000.00
$72,180.00
Gross Margin
$40,000.00...
INCOME STATEMENT:
2016
2017
Sales
$100,000.00
$120,300.00
Cost of Goods Sold
$60,000.00
$72,180.00
Gross Margin
$40,000.00
$48,120.00
Depreciation
$16,000.00
$19,200.00
Administrative Costs
$9,000.00
$10,800.00
EBIT
$15,000.00
$18,120.00
Interest
$4,000.00
$4,000.00
Pre-tax income
$11,000.00
$14,120.00
Taxes
$4,400.00
$5,648.00
Net Income
$6,600.00
$8,472.00
Dividends
$0.00
$5,083.20
Addition to Retained Earnings
$6,600.00
$3,388.80
BALANCE SHEET AS OF 12/31/2017:
ASSETS
2016
2017
Cash
$5,000.00
$6,000.00
Inventory
$15,000.00
$18,000.00
Accounts Receivable
$15,000.00
$18,045.00
Current Assets
$35,000.00
$42,045.00
Net PPE
$80,000.00
$92,000.00
Total Assets (TA)
$115,000.00...
A) The firm has a gross profit of $100, operating income (EBIT)
of $70, taxable income...
A) The firm has a gross profit of $100, operating income (EBIT)
of $70, taxable income (EBT) of $65, net income of $45, total
assets of $4,000, total equity of $1,200, and total sales of $200.
What is net profit margin?
B)The company has net income of $30,000 for the year and paid
dividends of $40,000. At the beginning of the year, the
company had common stock of $50,000, paid-in surplus of $60,000,
and retained earnings of $70,000. At the end...
Assets
2019
Net Sales
$5,000,000.00
Cash &
equivalents
$20,000.00
Variable Cost (75% of
sales)
$3,750,000.00
Accounts...
Assets
2019
Net Sales
$5,000,000.00
Cash &
equivalents
$20,000.00
Variable Cost (75% of
sales)
$3,750,000.00
Accounts
Receivable
$15,000.00
Inventory
$10,000.00
Gross profit
$1,250,000.00
Total current
assets
$45,000.00
Fixed Cost
$100,000.00
Net Plant and
equipment
$50,000.00
Earnings
before interest, taxes dp and amort.
$1,150,000.00
Total
assets
$95,000.00
Depreciation
$35,000.00
Net OP. Income
(EBIT)
$1,115,000.00
Liabilities
and equity
Interest
$12,000.00
Accounts payable
$5,000.00
Earnings before
taxes
$1,103,000.00
Accruals
$2,000.00
Taxes (40%)
$441,200.00
Notes payable
$10,000.00
Net
Income
$661,800.00
Total current
liabilities
$17,000.00...
Income
Statement  
Income
Statement Balance
Sheet
Year
Ended
2017 12/31/17
Sales $27,000 Cash $ 500
Cost
of Goods
Sold 18,900 Accounts
Receivable 4,500
Gross
Profit 8,100 Inventory 3,150
Expenses 6,000 Gross
Fixed
Assets 54,000
Earnings
Before
Tax 2,100 Accumulated
Depreciation 21,600
Tax
(.5) 1,050 Net
Fixed
Assets 32,400
Net
Income $ 1,050 Total
Assets $40,550
Accounts
Payable $
1,575
Notes
Payable 19,175
Accrued
Tax 263
Common
Stock 15,787
Retained
Earnings 3,750
Total
Debt &
Equity $40,550
Based on the 2017 Financial Statements above, compute Pro
Forma’s for 2018 using the percent of sales method using the
following assumptions:
20% growth rate in sales, and
15% dividend payout
Consider the following condensed financials for Crean and
Crimson Foods: INCOME STATEMENT: 2013 Sales $114,750.00 Cost...
Consider the following condensed financials for Crean and
Crimson Foods: INCOME STATEMENT: 2013 Sales $114,750.00 Cost of
Goods Sold $68,850.00 Gross Margin $45,900.00 Depreciation
$19,200.00 Administrative Costs $10,800.00 EBIT $15,900.00 Interest
$4,000.00 Pre-tax income $11,900.00 Taxes $4,760.00 Net Income
$7,140.00 Dividends $0.00 Addition to Retained Earnings $7,140.00
BALANCE SHEET AS OF 12/31/2013: ASSETS 2013 Cash $6,000.00
Inventory $18,467.00 Accounts Receivable $17,212.50 Current Assets
$41,679.50 Net PPE $92,000.00 Total Assets (TA) $133,679.50
LIABILITIES & SHAREHOLDER EQUITY 2013 Accounts Payable
$30,000.00 Current...
Consider the following condensed financials for Crean and
Crimson Foods: INCOME STATEMENT: 2013 Sales $114,750.00 Cost...
Consider the following condensed financials for Crean and
Crimson Foods: INCOME STATEMENT: 2013 Sales $114,750.00 Cost of
Goods Sold $68,850.00 Gross Margin $45,900.00 Depreciation
$19,200.00 Administrative Costs $10,800.00 EBIT $15,900.00 Interest
$4,000.00 Pre-tax income $11,900.00 Taxes $4,760.00 Net Income
$7,140.00 Dividends $0.00 Addition to Retained Earnings $7,140.00
BALANCE SHEET AS OF 12/31/2013: ASSETS 2013 Cash $6,000.00
Inventory $18,467.00 Accounts Receivable $17,212.50 Current Assets
$41,679.50 Net PPE $92,000.00 Total Assets (TA) $133,679.50
LIABILITIES & SHAREHOLDER EQUITY 2013 Accounts Payable
$30,000.00 Current...
The most recent financial
statements for Crosby, Inc., follow. Sales for 2018 are projected
to grow...
The most recent financial
statements for Crosby, Inc., follow. Sales for 2018 are projected
to grow by 20 percent. 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
$
980,760
Costs
792,960
Other expenses
20,060
Earnings before interest and
taxes
$
167,740
Interest paid
14,740
Taxable income
$
153,000
Taxes (21%)
32,130...