Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Cost percentage = Costs/Sales Depreciation rate Depreciation / Beginning fixed assets Interest rate = Interest paid / Total debt Tax rate Taxes/Net income Payout ratio
Cost percentage = Costs/Sales Depreciation rate Depreciation / Beginning fixed assets Interest rate = Interest paid / Total debt Tax rate Taxes/Net income Payout ratio = Dividends / Net income Capital intensity ratio Fixed assets / Sales The Loftis Company is preparing its pro forma financial statements for the next year using this model. The abbreviated financial statements are presented below Sales growth Tax rate 20% 34% Income Statement Sales Costs Depreciation Interest Taxable income Taxes Net income $ 780,000.00 415,000.00 135,000.00 68,000.00 $ 162,000.00 55,080.00 $ 106,920.00 $ 30,000.00 Dividends Additions to retained earnings $ 76,920.00 Balance Sheet Assets Liabilities and Equity Current assets Net fixed assets Total assets $ 240,000.00 1,350,000.00 $1,590,000.00 Total debt Owners' equity $ 880,000.00 710,000.00 $1,590,000.00 Total debt and equity
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started