If we expect sales to increase by 20% next year what should be the new level of net income? ( Select) Based on a 20% increase in sales what should be the projected level of retained earnings on the balance sheet? I Select] Based on a 20% increase in sales what should be the projected level of Total Assets? | Select)
If we expect sales to increase by 20% next year what should be the new level of net income? ( Select) Based on a 20% increase in sales what should be the projected level of retained earnings on the balance sheet? I Select] Based on a 20% increase in sales what should be the projected level of Total Assets? | Select)
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
![Assume the company is operating at full 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
LIABILITIES AND EQUITY
78,000
ACCOUNTS PAYABLE
ACCRURALS
NOTES PAYABLE
90,480
30,000
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
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
812,000 700,000
522,000 450,000
290,000 250,000
174,200 151,000
115,800 99,.000
30,000-
85,800
14,500
71,300
25,000
74,000
14,000
60,000
24,000
36,000
28,500
7,500
28,520
42,780
div
34,480
Earnings
8,300
NUMBER OF SHARES OUTSTANDING
50,000
50,000
If we expect sales to increase by 20% next year what should be the new level of net income?
[ Select]
Based on a 20% increase in sales what should be the projected level of retained earnings on the balance sheet?
[ Select)
Based on a 20% increase in sales what should be the projected 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%2F50db2f72-e6bd-443a-be21-3f17adf62344%2F2qncthj_processed.jpeg&w=3840&q=75)
Transcribed Image Text:Assume the company is operating at full 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
LIABILITIES AND EQUITY
78,000
ACCOUNTS PAYABLE
ACCRURALS
NOTES PAYABLE
90,480
30,000
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
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
812,000 700,000
522,000 450,000
290,000 250,000
174,200 151,000
115,800 99,.000
30,000-
85,800
14,500
71,300
25,000
74,000
14,000
60,000
24,000
36,000
28,500
7,500
28,520
42,780
div
34,480
Earnings
8,300
NUMBER OF SHARES OUTSTANDING
50,000
50,000
If we expect sales to increase by 20% next year what should be the new level of net income?
[ Select]
Based on a 20% increase in sales what should be the projected level of retained earnings on the balance sheet?
[ Select)
Based on a 20% increase in sales what should be the projected 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 3 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