Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please use the following information to answer questions 9-13 Ether Corporation's Balance Sheet and Income Statement for end-of-year 2020 are given below. The firm expects

image text in transcribed

Please use the following information to answer questions 9-13 Ether Corporation's Balance Sheet and Income Statement for end-of-year 2020 are given below. The firm expects net sales to be 25% higher in 2021. Use the percentage of sales method to answer questions 9-13, which deal with a first-pass pro-forma income statement and balance sheet for year-end 2021. Assume that CGS, depreciation, all asset accounts, and accounts payable will remain a constant percentage of sales. In addition, the tax rate and dividend payout ratio will remain unchanged. Balance sheet ($mm) Income statement (Smm) 12.31.2020 12.31.2021 12.31.2020 12.31.2021 Assets Net sales CGS Depreciation 2.000 4,000 4.000 20.000 15,000 2,000 Cash Inventory Accounts receivable Total CA 10,000 EBIT 3.000 Net fixed assets 40,000 Interest 2.000 Taxable income 1,000 Taxes 200 Net income 800 Total assets 50,000 Liabilities & Owner's equity ($mm) 600 Retained earnings Dividends 200 Accounts payable Notes payable Total CL 5,000 5.000 10,000 Long-term debt 25,000 Common stock 12.000 Retained earnings 3,000 Total equity 15.000 Total liabilities plus OE 50,000 9. What are total current assets expected to be in 2021? 10. What are accounts payable expected to be in 2021? 11. What are notes payable expected to be in 2021? 12. What are CGS expected to be in 2021? 13. What is the interest expense expected to be in 2021? Please use the following information to answer questions 9-13 Ether Corporation's Balance Sheet and Income Statement for end-of-year 2020 are given below. The firm expects net sales to be 25% higher in 2021. Use the percentage of sales method to answer questions 9-13, which deal with a first-pass pro-forma income statement and balance sheet for year-end 2021. Assume that CGS, depreciation, all asset accounts, and accounts payable will remain a constant percentage of sales. In addition, the tax rate and dividend payout ratio will remain unchanged. Balance sheet ($mm) Income statement (Smm) 12.31.2020 12.31.2021 12.31.2020 12.31.2021 Assets Net sales CGS Depreciation 2.000 4,000 4.000 20.000 15,000 2,000 Cash Inventory Accounts receivable Total CA 10,000 EBIT 3.000 Net fixed assets 40,000 Interest 2.000 Taxable income 1,000 Taxes 200 Net income 800 Total assets 50,000 Liabilities & Owner's equity ($mm) 600 Retained earnings Dividends 200 Accounts payable Notes payable Total CL 5,000 5.000 10,000 Long-term debt 25,000 Common stock 12.000 Retained earnings 3,000 Total equity 15.000 Total liabilities plus OE 50,000 9. What are total current assets expected to be in 2021? 10. What are accounts payable expected to be in 2021? 11. What are notes payable expected to be in 2021? 12. What are CGS expected to be in 2021? 13. What is the interest expense expected to be in 2021

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored 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

Recommended Textbook for

Barry Ned Crypto

Authors: Barry D Ned

1st Edition

979-8857241233

More Books

Students also viewed these Finance questions

Question

=+2. Argentina used to be as rich as Canada; now its much poorer.

Answered: 1 week ago

Question

Write a note on Historical Development of clinical Trials?

Answered: 1 week ago