Assume the company is operating at 85%capacity. The company pays out in dividends 60% of its net income and moves 40% of its net income into retained earnings. ASSETS 2020 2019 CASH AND MARKETABLE SECURITIES 29,000 25,000 116,000 100,000 145,000 125,000 290,000 250,000 362,000 350,000 130,000 100,000 232,000 250,000 TOTAL ASSETS 522,000 500,000 ACCOUNTS RECEIVABLE INVENTORIES CURRENT ASSETS GROSS PLANT AND EQUIPMENT LESS: ACCUMULATED DEPRECIATION NET FIXED ASSETS
Assume the company is operating at 85%capacity. The company pays out in dividends 60% of its net income and moves 40% of its net income into retained earnings. ASSETS 2020 2019 CASH AND MARKETABLE SECURITIES 29,000 25,000 116,000 100,000 145,000 125,000 290,000 250,000 362,000 350,000 130,000 100,000 232,000 250,000 TOTAL ASSETS 522,000 500,000 ACCOUNTS RECEIVABLE INVENTORIES CURRENT ASSETS GROSS PLANT AND EQUIPMENT LESS: ACCUMULATED DEPRECIATION NET FIXED ASSETS
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![Assume the company is operating at 85%capacity. The company pays out in dividends 60% of its net income
and moves 40% of its net income into retained earnings.
ASSETS
2020
2019
CASH AND MARKETABLE SECURITIES
ACCOUNTS RECEIVABLE
INVENTORIES
29,000
25,000
116,000 100,000
145,000 125,000
290,000 250,000
362,000 350,000
130,000 100,000
232,000 250,000
TOTAL ASSETS 522,000 500,000
CURRENT ASSETS
GROSS PLANT AND EQUIPMENT
LESS: ACCUMULATED DEPRECIATION
NET FIXED ASSETS
LIABILİTIES AND EQUITY
ACCOUNTS PAYABLE
ACCRURALS
NOTES PAYABLE
90,480
34,800
25,420
CURRENT LAIBILITIES 150,700 142,000
145,000 140,000
TOTAL LIABILITIES 295,700 282,000
150,000 150,000
76,300
78,000
30,000
34,000
LONG TERM DEBT
COMMON STOCK ($1.00 par).
RETAINED EARNINGS
68,000
TOTAL OWNER'S EQUITY 226,300 218,000
TOTAL LIABILITIES AND EQUITY 522,000 500,000|
INCOME STATEMENT
2020
2019
NET REVENUES & SALES (100,000 UNITS)
COST OF GOODS SOLD
GROSS PROFIT
FIXED OPERATING EXPENSES (pre depreciation)
EBITDA Earnings before Intrest, Taxes, Dep & Amorit
DEPRECIATION EXPENSE
OPERATING INCOME (EBIT)
INTEREST
INCOME BEFORE TAXES (EBT)
INCOME TAXES (40%)
NET INCOME
div
812,000 700,000
522,000 450,000
290,000 250,000
174,200 151,000
115,800
99,000
30,000
85,800
25,000
74,000
14,500
71,300
28,520
42,780
14,000
60,000
24,000
36,000
28,500
7,500
50,000
34,480
Retained Earnings
8,300
50,000
NUMBER OF SHARES OUTSTANDING
If the firm operates at 85% capacity, at what level of sales would its fixed assets first became spontaneous?
[ Select]
If sales increased by 20% what would be its new Net Income? (Select ]
If sales increased by 20% what would be its new level of Total Assets? (Select]
Based on a 20% increase in sales compute the Additional Financing Needs for next year.
[ Select)](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fd9141896-001f-4e78-8572-207ee29bce3c%2Fed8bef90-5bb1-4857-a74f-f87eb284e810%2Fa2zxz5_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Assume the company is operating at 85%capacity. The company pays out in dividends 60% of its net income
and moves 40% of its net income into retained earnings.
ASSETS
2020
2019
CASH AND MARKETABLE SECURITIES
ACCOUNTS RECEIVABLE
INVENTORIES
29,000
25,000
116,000 100,000
145,000 125,000
290,000 250,000
362,000 350,000
130,000 100,000
232,000 250,000
TOTAL ASSETS 522,000 500,000
CURRENT ASSETS
GROSS PLANT AND EQUIPMENT
LESS: ACCUMULATED DEPRECIATION
NET FIXED ASSETS
LIABILİTIES AND EQUITY
ACCOUNTS PAYABLE
ACCRURALS
NOTES PAYABLE
90,480
34,800
25,420
CURRENT LAIBILITIES 150,700 142,000
145,000 140,000
TOTAL LIABILITIES 295,700 282,000
150,000 150,000
76,300
78,000
30,000
34,000
LONG TERM DEBT
COMMON STOCK ($1.00 par).
RETAINED EARNINGS
68,000
TOTAL OWNER'S EQUITY 226,300 218,000
TOTAL LIABILITIES AND EQUITY 522,000 500,000|
INCOME STATEMENT
2020
2019
NET REVENUES & SALES (100,000 UNITS)
COST OF GOODS SOLD
GROSS PROFIT
FIXED OPERATING EXPENSES (pre depreciation)
EBITDA Earnings before Intrest, Taxes, Dep & Amorit
DEPRECIATION EXPENSE
OPERATING INCOME (EBIT)
INTEREST
INCOME BEFORE TAXES (EBT)
INCOME TAXES (40%)
NET INCOME
div
812,000 700,000
522,000 450,000
290,000 250,000
174,200 151,000
115,800
99,000
30,000
85,800
25,000
74,000
14,500
71,300
28,520
42,780
14,000
60,000
24,000
36,000
28,500
7,500
50,000
34,480
Retained Earnings
8,300
50,000
NUMBER OF SHARES OUTSTANDING
If the firm operates at 85% capacity, at what level of sales would its fixed assets first became spontaneous?
[ Select]
If sales increased by 20% what would be its new Net Income? (Select ]
If sales increased by 20% what would be its new level of Total Assets? (Select]
Based on a 20% increase in sales compute the Additional Financing Needs for next year.
[ Select)
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 4 steps with 2 images

Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education