Answered step by step
Verified Expert Solution
Question
1 Approved Answer
How do you find inventory and accounts payable for 2012? Problem 2 EAGLE OUTFITTERS PROJECTED INCOME STATEMENT 2011 2012 Sales $250,000 100.0% $275,000 10.0% COGS
How do you find inventory and accounts payable for 2012?
Problem 2 | ||||||||
EAGLE OUTFITTERS | ||||||||
PROJECTED INCOME STATEMENT | ||||||||
2011 | 2012 | |||||||
Sales | $250,000 | 100.0% | $275,000 | 10.0% | ||||
COGS | 140,000 | 56.0% | 148,500 | 54.0% | ||||
Gross Margin | 110,000 | 44.0% | 126,500 | |||||
Expenses | 52,000 | 20.8% | 57,200 | 20.8% | ||||
EBIT | 58,000 | 23.2% | 69,300 | |||||
Interest (12%) | 9,642 | 3.9% | (20,545) | 12.0% | ||||
EBT | 48,358 | 19.3% | 89,845 | |||||
Inc Tax (43%) | 20,794 | 8.3% | 38,634 | 43.0% | ||||
Net Income | 27,564 | 11.0% | 51,212 | |||||
Dividends | 12,803 | 25.0% | ||||||
EAGLE OUTFITTERS | ||||||||
PROJECTED BALANCE SHEET | ||||||||
ASSETS | LIABILITIES & EQUITY | |||||||
2011 | 2012 | 2011 | 2012 | |||||
Cash | $20,000 | $24,750 | 9.0% | Accounts Payable | $60,000 | 150 | ||
A/R | 70,000 | 76,389 | 3.6 | Debt | 110,000 | (171,212) | ||
Inventory | 90,000 | 250 | ||||||
Common Stock | 40,000 | 50,000 | ||||||
Fixed Assets | 150,000 | 171,875 | 1.6 | Retained Earnings | 120,000 | 121,212 | ||
Total | $330,000 | Total | $330,000 | |||||
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