Question
Covid Bashers Inc. has the following Balance Sheet and Income Statement for 2019: Cash$1,000Accounts Payable$10,000 Marketable Securities5,000Note Payable5,000 Accounts receivable10,000 Shareholder Loan Receivable2,000 Inventories14,000 Total
Covid Bashers Inc. has the following Balance Sheet and Income Statement for 2019:
Cash$1,000Accounts Payable$10,000
Marketable Securities5,000Note Payable5,000
Accounts receivable10,000
Shareholder Loan Receivable2,000
Inventories14,000
Total Current Assets$32,000Total Liabilities$15,000
Land40,000Common Stocks3,000
Building (cost - $30,000)20,000Retained Earnings90,000
Equipment (cost - $20,000)16,000
Total$108,000Total$108,000
Sales$200,000
COGS100,000
Gross Profit100,000
Operating expenses72,500
Depreciation1,000
Interest Expense500
Total Expenses74,000
Income before Taxes26,000
Income Taxes (40%)4,800
Net Income$10,400
Other information:
The business does not have a business cycle - 2019 is an average year.
The President (shareholder) has been paid a salary of $40,000 as he wanted to keep his income low for tax reasons but the market-rate for his services would have been $50,000.
Marketable Securities are surplus cash in excess of operational needs (FMV $5,000)
Shareholder Loan was made to the President to buy a car for his personal use.
Expected capital expenditures required in order to sustain operations is estimated to be $2,000 per year. CCA rate on capital assets acquired is 30%
The Undepreciated Capital Cost (UCC) balance on the existing assets is $20,000 and the CCA rate is 30%.
Company tax rate is 40%. Capital Gains are taxed at 50% and no capital losses allowed on depreciable property. WACC rate is 15%.
Based on Company's growth prospects, economic and market conditions, capitalization rate is judged to be WACC less 3%
Assume the business will continue as a going concern, what is its NORMALIZED EBITDA (no comma) FOR 2019?
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