Question

In: Accounting

The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the...

The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the tax rate and the dividend payout rate also will remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales.

SCOTT, INC.
2019 Income Statement
  Sales $ 765,000
  Costs 621,000
  Other expenses 30,000
  Earnings before interest and taxes $ 114,000
  Interest expense 14,800
  Taxable income $ 99,200
  Taxes (22%) 21,824
  Net income $ 77,376
Dividends $ 24,840
Addition to retained earnings 52,536
SCOTT, INC.
Balance Sheet as of December 31, 2019
Assets Liabilities and Owners’ Equity
  Current assets   Current liabilities
    Cash $ 25,440     Accounts payable $ 62,200
    Accounts receivable 34,880     Notes payable 18,200
    Inventory 71,600       Total $ 80,400
      Total $ 131,920   Long-term debt $ 113,000
  Owners’ equity
  Fixed assets     Common stock and paid-in surplus $ 108,000
    Net plant and equipment $ 222,000     Retained earnings 52,520
      Total $ 160,520
  Total assets $ 353,920   Total liabilities and owners’ equity $ 353,920

Complete the pro forma income statements below. (Input all answers as positive values. Do not round intermediate calculations.)


Calculate the EFN for 20, 25 and 30 percent growth rates. (Do not round intermediate calculations. A negative answer should be indicated by a minus sign.)

?

Solutions

Expert Solution

Solution:-

1. Complete the pro forma income statements below. (Input all answers as positive values. Do not round intermediate calculations.):-

2. Calculate the EFN for 20, 25 and 30 percent growth rates:-

Please Rate or comment if you have any doubt regarding this solution.


Related Solutions

The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the...
The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the tax rate and the dividend payout rate also will 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. SCOTT, INC. 2019 Income Statement   Sales $ 765,000   Costs 621,000   Other expenses 30,000   Earnings before interest and taxes $ 114,000   Interest expense 14,800   Taxable...
The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the...
The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the tax rate and the dividend payout rate also will 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. SCOTT, INC. 2019 Income Statement   Sales $ 760,000   Costs 616,000   Other expenses 27,500   Earnings before interest and taxes $ 116,500   Interest expense 12,800   Taxable...
The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the...
The most recent financial statements for Scott, Inc., appear below. Interest expense will remain constant; the tax rate and the dividend payout rate also will 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. SCOTT, INC. 2019 Income Statement   Sales $ 756,000   Costs 612,000   Other expenses 25,500   Earnings before interest and taxes $ 118,500   Interest expense 11,200   Taxable...
The most recent financial statements for Retro Machine, Inc., follow. Interest expense will remain constant; the...
The most recent financial statements for Retro Machine, Inc., 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. RETRO MACHINE, INC. 2016 Income Statement Sales $ 751,000 Costs 586,000 Other expenses 22,000 Earnings before interest and taxes $ 143,000 Interest paid 18,000 Taxable income $ 125,000 Taxes (30%) 37,500 Net income $ 87,500 Dividends $ 30,000 Addition...
The most recent financial statements for Fleury Inc., follow. Interest expense will remain constant; the tax...
The most recent financial statements for Fleury Inc., 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. FLEURY, INC. 2011 Income Statement   Sales $ 743,000   Costs 578,000   Other expenses 15,200   Earnings before interest and taxes $ 149,800   Interest paid 11,200   Taxable income $ 138,600   Taxes (35%) 48,510   Net income $ 90,090   Dividends $ 27,027   Addition to retained...
The most recent financial statements for Crosby, Inc., follow. Interest expense will remain constant; the tax...
The most recent financial statements for Crosby, Inc., 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, INC. 2017 Income Statement Sales   $980,760   Costs    792,960   Other expenses    20,060        Earnings before interest and taxes   $167,740   Interest paid    14,740        Taxable income   $153,000   Taxes (21%)    32,130      Net income   $120,870        Dividends$39,250      Addition to retained...
The most recent financial statements for Crosby, Inc., follow. Interest expense will remain constant; the tax...
The most recent financial statements for Crosby, Inc., 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. CROSBY, INC. 2017 Income Statement   Sales $ 763,000   Costs 619,000   Other expenses 29,000   Earnings before interest and taxes $ 115,000   Interest paid 14,000   Taxable income $ 101,000   Taxes (25%) 25,250   Net income $ 75,750 Dividends $ 26,240 Addition to retained...
The most recent financial statements for Crosby, Inc., follow. Interest expense will remain constant; the tax...
The most recent financial statements for Crosby, Inc., 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, INC. 2017 Income Statement Sales $ 980,760 Costs 792,960 Other expenses 20,060 Earnings before interest and taxes $ 167,740 Interest paid 14,740 Taxable income...
The most recent financial statements for Crosby, Inc., follow. Interest expense will remain constant; the tax...
The most recent financial statements for Crosby, Inc., 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. CROSBY, INC. 2017 Income Statement   Sales $ 772,000   Costs 628,000   Other expenses 33,500   Earnings before interest and taxes $ 110,500   Interest paid 17,600   Taxable income $ 92,900   Taxes (24%) 22,296   Net income $ 70,604 Dividends $ 19,940 Addition to retained...
The most recent financial statements for Crosby, Inc., follow. Interest expense will remain constant; the tax...
The most recent financial statements for Crosby, Inc., 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, INC. 2017 Income Statement   Sales $ 773,000   Costs 629,000   Other expenses 34,000   Earnings before interest and taxes $ 110,000   Interest paid 18,000   Taxable income...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT