Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

See below for recent financial statements for Play Now Enterprises. Create pro forma statements for next year using the following assumptions. Sales are projected

image text in transcribed

See below for recent financial statements for Play Now Enterprises. Create pro forma statements for next year using the following assumptions. Sales are projected to grow by 5 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, depreciation, accounts receivable, inventory, fixed assets, and accounts payable increase spontaneously with sales. The company plans to keep its cash holding at the same level. The company already plans to issue $20,000 in new long-term debt but otherwise expects to keep notes payable and common stock at the same levels. Income Statement Balance Sheets 2022 2021 2022 2021 2022 Sales 506,454 Cash 34,385 37,837 Costs 355,228 Accounts receivable 17,801 27,766 Accounts payable Notes payable 36,722 42,582 34,869 31,055 Depreciation 41,463 Inventory 36,310 42,236 Total current liabilities 71,591 73,637 Earnings before interest Total current assets 88,496 107,839 109,763 and taxes Long-term debt 115,000 145,000 Interest paid 18,243 Taxable income 91,520 Common stock 56,000 56,000 Fixed assets 461,312 519,655 Retained earnings 307,217 352,857 Taxes (25%) 22,880 Total owner's equity 363,217 408,857 Net income 68,640.00 Dividends Addition to RE 23,000 45,640 Total assets 549,808 627,494 Total liab. and owner's equity 549,808 627,494 What is the company's pro forma sales? Answer What is the company's pro forma dividends? Answer What is the company's pro forma current assets? Answer What is the company's pro forma long-term debt? Answer What is the company's projected external financing needed? Answer Given the EFN figure you calculated, would the company be able to pay a special dividend without raising any additional external financing? Please provide a one-sentence explanation along with your "yes" or "no" answer. Answer

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

Intermediate Accounting

Authors: kieso, weygandt and warfield.

IFRS Edition

978-1118443965, 1118800532, 9781118800539, 978-0470873991

More Books

Students also viewed these Accounting questions

Question

define sickness absence and sickness presence;

Answered: 1 week ago