Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Inhale, Inc. 2018 Income Statement Net sales $ 18,400 Cost of goods sold 15,200 Depreciation 700 Earnings before I and T $ 2,500 Interest paid

Inhale, Inc. 2018 Income Statement

Net sales

$

18,400

Cost of goods sold

15,200

Depreciation

700

Earnings before I and T

$

2,500

Interest paid

70

Taxable Income

$

2,430

Taxes

960

Net income

$

1,470

Dividends

$

390

Inhale, Inc. 2018 Balance Sheet

2018

2018

Cash

$

7,600

Accounts payable

$

6,840

Accounts rec.

2,200

Long-term debt

700

Inventory

8,200

Common stock

$

8,400

Total

$

18,000

Ret. Earnings

11,660

Net fixed assets

9,600

Total assets

$

27,600

Total liabilities & equity

$

27,600

Inhale, Inc., is currently operating at maximum capacity. All costs, assets, and current liabilities vary directly with sales. The tax rate and the dividend payout ratio will remain constant. In 2019, no new equity will be raised and sales are projected to increase by 10 percent. Construct the pro formas for 2019 (at first leave interest and long term debt unchanged). Then answer the following questions.

1.

Projected total assets = $______

Hint: Divide each quantity on the left-hand side of the 2018 Balance Sheet by the 2018 Sales to compute the percentages of sales. New sales in 2019 will be 10% higher than in 2018, so compute sales for 2019. Apply the percentages you computed for 2018 to the new sales number for 2019 to construct each line item on the Balance Sheet for 2018. Read off the Total Assets at the bottom.

2.

Projected 2019 Retained Earnings = $______

Hint. Proceed by constructing the Income Statement for 2019. Start with the new Sales (10% higher than 2012). Compute Cost of Goods Sold and Depreciation as percentages of sales in 2018 and apply the same percentages to 2019 Sales to get CoGS and Depr for 2019. When you get to taxes, things will be different. Compute the Taxes for 2018 as % of Taxable Income, not Sales, for 2018. Apply the same percentage to the 2019 Taxable Income to get Taxes for 2019. Similarly, compute Dividends for 2018 as % of 2018 Net Income, not Sales. Apply that percentage to the 2019 Net Income to get 2019 Dividends. The Addition to the Retained Earnings for 2019 is equal to the Net Income minus Dividends. Add the Addition to RE to the 2018 Retained Earnings from the 2018 Balance Sheet and you have the new 2019 Retained Earnings.

3.

Additional new debt required = $______

Hint: You will need the answers of Q1 and Q2, but first you need to construct the right-hand side of the 2019 Balance Sheet. First, Accounts Payable as % of sales, so apply the 2018 % of sales for A/P to the new 2019 sales. Second, leave the LT Debt unchanged. Third, leave the Common Stock unchanged. Fourth, write in the new Retained Earnings from Q2. Compute the Total right-hand side of the B/S. It does not equal to the Total Assets from Q1. The difference is the additional debt to make the B/S balance.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Accounting questions

Question

True or false main content may include links on the page

Answered: 1 week ago

Question

How is the NDAA used to shape defense policies indirectly?

Answered: 1 week ago