Question

Income Statement                                       &nbsp

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

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1
Income Statement
Sales 32400
Less COGS 22680
Gross Profit 9720
Expenses 7200
EBT 2520
Less Taxes 1260
Net Income 1260
Less: Dividend 189
Income transferred to RE 1071
Balance Sheet
Accounts payable 1890 Cash 600
Notes payable 19175 Accounts receivable 5400
Accrued tax 263 Inventory 3780
Common stock 15787 Net fixed assets 38880
Retained earnings 4821
Debt( balancing figure) 6724
TOTAL 48660 Total assets 48660

WORKINGS

(In balance sheet following assets change with sales:

Cash
Accounts receivable
Inventory

Net fixed assets and

Accounts payable.

Debt is the balancing figure.

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Use the following information to answer this question. Windswept, Inc. 2017 Income Statement ($ in millions)...
Use the following information to answer this question. Windswept, Inc. 2017 Income Statement ($ in millions) Net sales $ 8,950 Cost of goods sold 7,490 Depreciation 425 Earnings before interest and taxes $ 1,035 Interest paid 94 Taxable income $ 941 Taxes 329 Net income $ 612    Windswept, Inc. 2016 and 2017 Balance Sheets ($ in millions) 2016 2017 2016 2017 Cash $ 170 $ 200 Accounts payable $ 1,150 $ 1,285 Accounts rec. 880 780 Long-term debt 1,060...
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...
The following income statement and balance sheets for Laser World are provided: LASER WORLD Income Statement...
The following income statement and balance sheets for Laser World are provided: LASER WORLD Income Statement For the year ended December 31, 2018   Sales revenue $ 2,380,400   Cost of goods sold 1,560,000      Gross profit 820,400   Expenses:       Operating expenses 343,000       Depreciation expense 61,000       Loss on sale of land 4,400       Interest expense 22,000       Income tax expense 54,000             Total expenses 484,400      Net income $   336,000 LASER WORLD Balance Sheet December 31   2018   2017   Assets   Current assets:       Cash $ 128,000   ...
The 2017 financial statements for Growth Industries are presented below. INCOME STATEMENT, 2017 Sales $ 210,000...
The 2017 financial statements for Growth Industries are presented below. INCOME STATEMENT, 2017 Sales $ 210,000 Costs 155,000 EBIT $ 55,000 Interest expense 11,000 Taxable income $ 44,000 Taxes (at 35%) 15,400 Net income $ 28,600 Dividends $ 14,300 Addition to retained earnings 14,300    BALANCE SHEET, YEAR-END, 2017 Assets Liabilities Current assets Current liabilities Cash $ 4,000 Accounts payable $ 11,000 Accounts receivable 9,000 Total current liabilities $ 11,000 Inventories 27,000 Long-term debt 110,000 Total current assets $ 40,000...
Accounts Payable $ 70,600 Accounts Receivable 46,000 Accumulated Depreciation—Equipment 183,600 Cash 21,600 Common Stock 94,500 Cost...
Accounts Payable $ 70,600 Accounts Receivable 46,000 Accumulated Depreciation—Equipment 183,600 Cash 21,600 Common Stock 94,500 Cost of Goods Sold 1,646,340 Freight-Out 17,410 Equipment 429,190 Depreciation Expense 37,500 Dividends 32,400 Gain on Disposal of Plant Assets 5,400 Income Tax Expense 27,000 Insurance Expense 24,300 Interest Expense 13,500 Inventory 70,300 Notes Payable 117,450 Prepaid Insurance 16,200 Advertising Expense 90,450 Rent Expense 91,800 Retained Earnings 37,900 Salaries and Wages Expense 320,360 Sales Revenue 2,440,000 Salaries and Wages Payable 16,200 Sales Returns and Allowances...
What is the cash flow of the firm, or CF(A), for 2018? Owens Company 2018 Income...
What is the cash flow of the firm, or CF(A), for 2018? Owens Company 2018 Income Statement Net sales 90,000.00 Cost of goods sold 55,800.00 Selling, general, and administrative expenses 4,500.00 Depreciation 6,300.00 Earnings before interest and taxes 23,400.00 Interest 2,484.00 Pretax income 20,916.00 Taxes 5229.00 Net income 15,687.00 Owens Company 2017 and 2018 Balance Sheets 2017 2018 2017 2018 Cash 9,000 9,900 Accounts payable 15,120 16,632 Accounts receivable 7,200 7,920 Accrued expenses 6,480 7,128 Inventory 10,800 11,880    Current...
The 2017 financial statements for Growth Industries are presented below. INCOME STATEMENT, 2017 Sales $ 400,000...
The 2017 financial statements for Growth Industries are presented below. INCOME STATEMENT, 2017 Sales $ 400,000 Costs 250,000 EBIT $ 150,000 Interest expense 30,000 Taxable income $ 120,000 Taxes (at 35%) 42,000 Net income $ 78,000 Dividends $ 39,000 Addition to retained earnings 39,000 BALANCE SHEET, YEAR-END, 2017 Assets Liabilities Current assets Current liabilities Cash $ 9,000 Accounts payable $ 16,000 Accounts receivable 14,000 Total current liabilities $ 16,000 Inventories 27,000 Long-term debt 300,000 Total current assets $ 50,000 Stockholders’...
1. Terry company's 2017 income statement and comparative balance sheets at December 31 of 2016 and...
1. Terry company's 2017 income statement and comparative balance sheets at December 31 of 2016 and 2017are shown. Terry Company                                                                    Income Statement        For the year Ended December 31, 2017    Sales                                                 $ 390,000    Cost of Goods Sold                            235,000                                                                                _______      Gross Profit                                                        $ 155,000    Wages Expenses                              $ 63,000    Depreciation Expense                        14,000    Other Operating Expenses                  26,000    Income Tax Expense                           17,000    120,000                                                                                 ______    ________      Net Income                                                          $ 35,000                                                  ...
Consider the following income statement for the Heir Jordan Corporation:    HEIR JORDAN CORPORATION Income Statement...
Consider the following income statement for the Heir Jordan Corporation:    HEIR JORDAN CORPORATION Income Statement   Sales $ 43,200   Costs 34,000   Taxable income $ 9,200   Taxes (35%) 3,220   Net income $ 5,980       Dividends $ 2,700       Addition to retained earnings 3,280    The balance sheet for the Heir Jordan Corporation follows. Based on this information and the income statement, supply the missing information using the percentage of sales approach. Assume that accounts payable vary with sales, whereas notes payable do not....
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2017 and 2018...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets Assets Liabilities and Owners’ Equity 2017 2018 2017 2018   Current assets   Current liabilities       Cash $ 24,056 $ 24,200       Accounts payable $ 23,284 $ 27,200       Accounts receivable 12,548 15,300       Notes payable 12,000 10,900       Inventory 25,592 27,200       Other 11,671 15,900         Total $ 62,196 $ 66,700         Total $ 46,955 $ 54,000   Long-term debt $ 90,000 $ 93,294   Owners’ equity       Common stock and paid-in surplus $...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT