Question
In: Finance
Complete the following Income Statement for 12/31/2019 with these assumptions which are in no particular order:...
Complete the following Income Statement for 12/31/2019 with these assumptions which are in no particular order:
HINT: Determine revenue as a starting point. If you cannot figure that output in a number and finish based on the rest of the assumptions as this will allow you to receive some points.
1. The company has an Operating Profit Margin of 30%
2. The company has an Account Receivable turnover of 12
3. The Contribution Rate for this company is 40%
4. They have an Interest Coverage ratio of 5
5. All sales for the company were on credit
6. They have a 30% tax rate
7. The account receivable balance as of 12/31/2019 was $7,000,000
Sales
-Fixed Costs
- Variable Costs
EBIT
- Interest
Profit before Tax
- Tax
Net Income
Solutions
Expert Solution
1. Sales = Accounts Receivable * Turnover Ratio
Sales = 7000000 * 12 = $84000000
2. Variable Costs = Sales * (1 - Contribution rate) = 84000000 * 0.60 = $50400000
3. Fixed Costs = Sales * (1 - Operating profit) - Variable Costs = 84000000 * 0.7 - 50400000 = $8400000
4. Interest = Sales * Operating profit / Interest Coverage ratio = 84000000 * 0.30 / 5 = 5040000
jeff jeffy answered 2 years agoRelated Solutions
Below are Lebnas Corp.’s 2019 income statement and comparative balance sheet at 12/31/2019 and 12/31/2018. Additional...
Below are Lebnas Corp.’s 2019 income statement and comparative
balance sheet at 12/31/2019 and 12/31/2018.
Additional information:
On December 31, 2018, Lebnas acquired 25% of Island Co.’s
common stock for $609,000. On that date, the carrying value of
Island’s assets and liabilities, which approximated their fair
values, was
$2,435,000. Island reported income of $319,000 for the year
ended December 31, 2019. No dividend income was received by Lebnas
on Island’s common stock during the year 2019.
During 2018, Lebnas loaned...
Below are Lebnas Corp.’s 2019 income statement and comparative balance sheet at 12/31/2019 and 12/31/2018. Additional...
Below are Lebnas
Corp.’s 2019 income statement and comparative balance sheet at
12/31/2019 and 12/31/2018.
Additional
information:
On December 31, 2018, Lebnas acquired 25% of Island Co.’s
common stock for $609,000. On that date, thecarrying value of
Island’s assets and liabilities, which approximated their fair
values, was $2,435,000. Islandreported income of $319,000 for the
year ended December 31, 2019. No dividend income was received by
Lebnas on Island’s common stock during the year 2019.
During 2018, Lebnas loaned $797,500 to...
Post the following transactions to the T-Accounts, then prepare 12/31/2006 Balance Sheet, Income Statement, Statement of...
Post the following
transactions to the T-Accounts, then prepare 12/31/2006
Balance Sheet, Income Statement, Statement of
Retained Earnings, and
Statement of Cash Flow.
1/7/06
Collected $80,000 on Accounts Receivable
1/15/06
Sold an additional 100,000 shares at $5 per
share
2/1/06
Made a sale of $90,000 on account. Cost of
inventory sold was $65,000
2/15/06
Bought merchandise inventory for $70,000 cash
3/1/06
Paid vendors $16,000 cash on Accounts Payable
6/30/06
Made payment of $25,000 on Notes Payable
7/1/06
Purchased $10,000 worth...
Keisy’s Topical Kids Inc. had the following information for 2019 and 2020: Account 12/31/2020 12/31/2019 Cash...
Keisy’s Topical Kids Inc. had the following information for 2019
and 2020:
Account
12/31/2020
12/31/2019
Cash and Cash Equivalents
$12,000
$16,000
Short-Term Investments
11,000
5,000
Current Receivables, net
23,000
32,000
Inventory
26,000
16,000
Prepaid Insurance
2,000
3,000
Salaries Payable
17,000
28,000
Short-Term Notes Payable
12,000
16,000
Credit Sales for year
320,000
210,000
Answer the following questions:
Compute the Current Ratio for 2019 and 2020.
What does the results of a current ratio measure?
Did the Current Ratio improve and is...
Ratio Analysis Byers Company presents the following condensed income statement for 2019 and condensed December 31,...
Ratio Analysis
Byers Company presents the following condensed income statement
for 2019 and condensed December 31, 2019, balance sheet:
Income Statement
Sales (net)
$267,000
Less:
Cost of goods sold
$160,000
Operating expenses
62,000
Interest expense
11,000
Income taxes
10,000
Total expenses
(243,000)
Net income
$24,000
Balance Sheet
Cash
$10,000
Current liabilities
$40,000
Receivables (net)
22,000
Bonds payable, 10%
110,000
Inventory
56,000
Common stock, $10 par
100,000
Long-term investments
30,000
Additional paid-in capital
95,000
Property and equipment (net)
282,000
Retained earnings...
Will a Balance Sheet Statement done quarterly as of 2019-12-31 have the same numbers as a...
Will a Balance Sheet Statement done quarterly as of 2019-12-31
have the same numbers as a Balance Sheet Statement done annually as
of 2019-12-31? Explain.
What are the weights for ROA in the following equation?
ROA = ROE ∗equity/assets + (cost of
debt)∗debt/assets
Explain why ROE>ROA>cost of
debt.
For time value of money problems, if the interest rate
increase, will the Present Value increase? If the interest rate
increase, will the Future Value increase? Explain.
On December 31, 2019, the Income Statement section of the worksheet is shown below. The balance...
On December 31, 2019, the Income Statement section of the
worksheet is shown below. The balance of Ally Logan’s drawing
account is $32,000.
INCOME STATEMENT COLUMNS
ACCOUNT NAME
DEBIT
CREDIT
Income Summary
$
63,000
$
69,000
Sales
250,000
Sales Returns and Allowances
6,100
Interest Income
760
Purchases
87,000
Freight In
3,900
Purchases Returns and Allowances
2,900
Purchases Discounts
3,500
Sales Salaries Expense
53,000
Office Salaries Expense
20,100
Office Supplies Expense
860
Utilities Expense
5,100
Payroll Taxes Expense
2,700
Uncollectible Accounts...
INCOME STATEMENT (IN MILL$): January 1, 2019 – December 31, 2019 Revenue = 400; Gross Profit...
INCOME STATEMENT (IN MILL$): January 1, 2019 – December 31,
2019
Revenue = 400; Gross Profit Margin = 30%; Operating Expenses
(before depreciation) = 20; Depreciation = 20; Interest = 10;
Average Tax Rate =40%; Preferred Dividend = 5; Common Dividend= 7;
# of shares outstanding=10 million; Per Share Price of Common Stock
= $50.00
BALANCE SHEET (IN MILL$): December 31, 2019
Cash = 5; A/R = 20; Inventory = 55; Net Fixed Asset = 120;
Accounts Payable= 10; Accrued...
By the year Ending 12/31/2019, ABC Corporation's Balance Sheet & Income Statements show the following details...
By the year Ending 12/31/2019, ABC Corporation's Balance
Sheet & Income Statements show the following
details
1. Net Credit Sales = $
450,000
2. Account Receivable = $
50,000
This means on Avg the Collection Period (ACP) is about
=
50 days
30 days
45 Days
28 days
Using the information below, Complete the Cash Flow Statement for Jenna Jam’s on 31 December 2019....
Using the information below, Complete the Cash Flow Statement
for Jenna Jam’s on 31 December 2019. Cash 01/01/2019 272,000 Cash
31/12/2019 ???? Depreciation on Motor Vehicle 9,000 Owner
investment 90,000 Interest on Loan Payable 4,700 Payment for
purchase of Motor Vehicle 21,800 Collections from customers 283,000
Owner withdrawals 91,000 Payment of wages 121,000 Cash received for
sale of Land 580,000 Payment to suppliers 345,000
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Write a java code that could be used to show the simulation of a tornado. use...
- A Canadian company issues an 8-year term bond with face value of $1,000 and 6% coupon...
- 1. Consider the following nuclides: &
- In general, teams can be described three ways. Name and define each.
- JAVASCRIPT: Please create an array of student names and another array of student grades. - Create...
- Topic - Construction: Structural, loads, tension 1.) Explain why pure tension members are the most efficient...
- Procter and Gamble (PG) paid an annual dividend of $ 1.62$1.62 in 2009. You expect PG...
ADVERTISEMENT