Question
The most recent financial statements for Scott, Inc., appear below. Sales for 2020 are projected to grow by 20 percent. Interest expense will remain constant;
The most recent financial statements for Scott, Inc., appear below. Sales for 2020 are projected to grow by 20 percent. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, and accounts payable increase spontaneously with sales. |
SCOTT, INC. 2019 Income Statement | ||||||
Sales | $ | 756,000 | ||||
Costs | 591,000 | |||||
Other expenses | 27,000 | |||||
Earnings before interest and taxes | $ | 138,000 | ||||
Interest expense | 23,000 | |||||
Taxable income | $ | 115,000 | ||||
Taxes (23%) | 26,450 | |||||
Net income | $ | 88,550 | ||||
Dividends | $ | 26,565 | ||||
Addition to retained earnings | 61,985 | |||||
SCOTT, INC. Balance Sheet as of December 31, 2019 | |||||||
Assets | Liabilities and Owners Equity | ||||||
Current assets | Current liabilities | ||||||
Cash | $ | 21,540 | Accounts payable | $ | 55,700 | ||
Accounts receivable | 44,480 | Notes payable | 14,900 | ||||
Inventory | 100,960 | Total | $ | 70,600 | |||
Total | $ | 166,980 | Long-term debt | $ | 139,000 | ||
Fixed assets | Owners equity | ||||||
Net plant and equipment | $ | 432,000 | Common stock and paid-in surplus | $ | 119,000 | ||
Retained earnings | 270,380 | ||||||
Total | $ | 389,380 | |||||
Total assets | $ | 598,980 | Total liabilities and owners equity | $ | 598,980 | ||
In 2019, the firm operated at 75 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.) |
Answer is complete but not entirely correct. Pro Forma Balance Sheet Assets Liabilities and Owners' Equity Current assets Current liabilities 15 Cash $ 86,840 Accounts receivable 14.900 Inventory $ 81,740 Total $ $ 139,000 25.848 Accounts payable 53,376 Notes payable 121.152 Total 200.376 Long-term debt Owners' equity Common stock and paid-in surplus 432.000 Retained earnings Total 632,376 X Total liabilities and owners equity S 119.000 Fored assets Net plant and equipment IS 347,241 OS IS Total assets $ 466,241 686,981 $ What is the EFN? (Do not round Intermediate calculations. A negative answer should be indicated by a minus signal
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