Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 20 percent. Interest expense will remain constant; the

image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
The most recent financial statements for Crosby, Inc., follow. Sales for 2018 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, and accounts payable Increase spontaneously with sales. CROSBY, INC. 2017 Income Statement Sales Costs Other expenses $ 747,000 582,000 18,000 Earnings before interest and taxes Interest paid $ 147,000 14,000 Taxable income Taxes (24%) $ 133,000 31,920 Net Income $ 101,080 Dividends Addition to retained earnings $ 31,335 69,745 nano 20 CROSBY, INC. Balance Sheet as of December 31, 2017 Assets Liabilities and Owners' Equity Current assets Current liabilities Cash $ 20,640 Accounts payable $ 54,800 Accounts receivable 43,580 Notes payable 14,000 pped Inventory 91,960 Total $ 68,800 Total $ 156,180 Long-term debt $ 130,000 ook Fixed assets Net plant and equipment $423,000 Owners' equity Common stock and pald-in surplus Retained earnings $ 114,500 265,880 int Total $380,380 ences Total assets $ 579,180 Total liabilities and owners' equity $ 579,180 In 2017, the firm operated at 80 percent of capacity. Construct the pro forma income statement and balance sheet for the company. Assume that fixed assets are sold so that the company has a 100 percent asset utilization. (Do not round intermediate calculations.) Pro Forma Income Statement Sales Costs Other expenses EBIT Interest Taxable income Taxes Net income Jook Pro Forma Balance Shoot Assets Liabilities and Owners' Equity Current liabilities int Current assets Cash Accounts receivable Inventory Total nices Accounts payable Notos payable Total Long-term debt Owners' equity Common stock and paid-in surplus Retained earnings Total Total liabilities and owners' equity Fixed assets Net plant and equipment Total assets What is the EFN? (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.) EFN

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

Essentials Of Health Care Finance

Authors: William O. Cleverley

3rd Edition

0834203413, 978-0834203419

More Books

Students also viewed these Finance questions

Question

Why is it important to have a code of ethics?

Answered: 1 week ago