The most recent financial statements for Crosby, Incorporated, follow. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. Assume the firm is operating at full capacity and the debt-equity ratio is held constant. CROSBY, INCORPORATED 2020 Income Statement Sales $ 756,000 Costs 612,000 Other expenses 25,500 Earnings before interest and taxes $ 118,500 Interest paid 11,200 Taxable income $ 107,300 Taxes (23%) 24,679 Net income $ 82,621 Dividends $ 41,340 Addition to retained earnings 41,281 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Assets Liabilities and Owners’ Equity Current assets Current liabilities Cash $ 24,540 Accounts payable $ 58,600 Accounts receivable 33,890 Notes payable 15,500 Inventory 70,790 Total $ 74,100 Total $ 129,220 Long-term debt $ 104,000 Owners’ equity Fixed assets Common stock and paid-in surplus $ 99,000 Net plant and equipment $ 213,000 Retained earnings 65,120 Total $ 164,120 Total assets $ 342,220 Total liabilities and owners’ equity $ 342,220 Complete the pro forma income statements below. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.)
The most recent financial statements for Crosby, Incorporated, follow. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales. Assume the firm is operating at full capacity and the debt-equity ratio is held constant. CROSBY, INCORPORATED 2020 Income Statement Sales $ 756,000 Costs 612,000 Other expenses 25,500 Earnings before interest and taxes $ 118,500 Interest paid 11,200 Taxable income $ 107,300 Taxes (23%) 24,679 Net income $ 82,621 Dividends $ 41,340 Addition to retained earnings 41,281 CROSBY, INCORPORATED Balance Sheet as of December 31, 2020 Assets Liabilities and Owners’ Equity Current assets Current liabilities Cash $ 24,540 Accounts payable $ 58,600 Accounts receivable 33,890 Notes payable 15,500 Inventory 70,790 Total $ 74,100 Total $ 129,220 Long-term debt $ 104,000 Owners’ equity Fixed assets Common stock and paid-in surplus $ 99,000 Net plant and equipment $ 213,000 Retained earnings 65,120 Total $ 164,120 Total assets $ 342,220 Total liabilities and owners’ equity $ 342,220 Complete the pro forma income statements below. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.)
Survey of Accounting (Accounting I)
8th Edition
ISBN:9781305961883
Author:Carl Warren
Publisher:Carl Warren
Chapter4: Accounting For Retail Operations
Section: Chapter Questions
Problem 4.2MBA: Sales transactions Using transactions listed in P4-2, indicate the effects of each transaction on...
Related questions
Question
The most recent financial statements for Crosby, Incorporated, follow. Interest expense will remain constant; the tax rate and the |
CROSBY, INCORPORATED | ||
2020 Income Statement | ||
Sales | $ 756,000 | |
---|---|---|
Costs | 612,000 | |
Other expenses | 25,500 | |
Earnings before interest and taxes | $ 118,500 | |
Interest paid | 11,200 | |
Taxable income | $ 107,300 | |
Taxes (23%) | 24,679 | |
Net income | $ 82,621 | |
Dividends | $ 41,340 | |
Addition to |
41,281 |
CROSBY, INCORPORATED | |||
Balance Sheet as of December 31, 2020 | |||
Assets | Liabilities and Owners’ Equity | ||
---|---|---|---|
Current assets | Current liabilities | ||
Cash | $ 24,540 | Accounts payable | $ 58,600 |
33,890 | Notes payable | 15,500 | |
Inventory | 70,790 | Total | $ 74,100 |
Total | $ 129,220 | Long-term debt | $ 104,000 |
Owners’ equity | |||
Fixed assets | Common stock and paid-in surplus | $ 99,000 | |
Net plant and equipment | $ 213,000 | Retained earnings | 65,120 |
Total | $ 164,120 | ||
Total assets | $ 342,220 | Total liabilities and owners’ equity | $ 342,220 |
Complete the pro forma income statements below. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) |
![Calculate the EFN for 10, 15 and 40 percent growth rates. (A negative answer should be
indicated by a minus sign. Do not round intermediate calculations and round your
answers to the nearest whole number, e.g., 32.)
EFN
10%
15%
40%](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fc9737efd-391f-457a-98f6-aa044a0527f1%2Fce96722c-a3f8-49d5-8690-8fdf12646177%2F6o1q66m_processed.png&w=3840&q=75)
Transcribed Image Text:Calculate the EFN for 10, 15 and 40 percent growth rates. (A negative answer should be
indicated by a minus sign. Do not round intermediate calculations and round your
answers to the nearest whole number, e.g., 32.)
EFN
10%
15%
40%
![Sales
Costs
Other expenses
EBIT
Interest paid
Taxable income
Taxes (23%)
Net income
Dividends
Add to RE
Pro Forma Income Statement
10% Sales Growth
15% Sales Growth
40% Sales Growth](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fc9737efd-391f-457a-98f6-aa044a0527f1%2Fce96722c-a3f8-49d5-8690-8fdf12646177%2F9siyky_processed.png&w=3840&q=75)
Transcribed Image Text:Sales
Costs
Other expenses
EBIT
Interest paid
Taxable income
Taxes (23%)
Net income
Dividends
Add to RE
Pro Forma Income Statement
10% Sales Growth
15% Sales Growth
40% Sales Growth
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
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 6 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question
Please fix this ASAP
![Calculate the EFN for 10, 15 and 40 percent growth rates. (A negative answer should be
indicated by a minus sign. Do not round intermediate calculations and round your
answers to the nearest whole number, e.g., 32.)
EFN
$
X Answer is complete but not entirely correct.
10%
-19,028 × $
15%
-7,902 × $
40%
47,731 X](https://content.bartleby.com/qna-images/question/c9737efd-391f-457a-98f6-aa044a0527f1/26133276-7e8e-481c-9c5d-51572d11d2f1/we9rzq9_thumbnail.png)
Transcribed Image Text:Calculate the EFN for 10, 15 and 40 percent growth rates. (A negative answer should be
indicated by a minus sign. Do not round intermediate calculations and round your
answers to the nearest whole number, e.g., 32.)
EFN
$
X Answer is complete but not entirely correct.
10%
-19,028 × $
15%
-7,902 × $
40%
47,731 X
Solution
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
![Survey of Accounting (Accounting I)](https://www.bartleby.com/isbn_cover_images/9781305961883/9781305961883_smallCoverImage.gif)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
![Managerial Accounting: The Cornerstone of Busines…](https://www.bartleby.com/isbn_cover_images/9781337115773/9781337115773_smallCoverImage.gif)
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
![Cornerstones of Financial Accounting](https://www.bartleby.com/isbn_cover_images/9781337690881/9781337690881_smallCoverImage.gif)
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
![Survey of Accounting (Accounting I)](https://www.bartleby.com/isbn_cover_images/9781305961883/9781305961883_smallCoverImage.gif)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
![Managerial Accounting: The Cornerstone of Busines…](https://www.bartleby.com/isbn_cover_images/9781337115773/9781337115773_smallCoverImage.gif)
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
![Cornerstones of Financial Accounting](https://www.bartleby.com/isbn_cover_images/9781337690881/9781337690881_smallCoverImage.gif)
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
![Intermediate Financial Management (MindTap Course…](https://www.bartleby.com/isbn_cover_images/9781337395083/9781337395083_smallCoverImage.gif)
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning