Home / Questions / The most recent financial statements for Retro Machine, Inc.,follow. Sales for 2014 are pr
The most recent financial statements for Retro Machine, Inc.,follow. Sales for 2014 are projected to grow by 20 percent.Interest expense will remain constant; the tax rate and thedividend payout rate will also remain constant. Costs, otherexpenses, current assets, fixed assets, and accounts payableincrease spontaneously with sales.
|
RETRO MACHINE, INC. 2013 Income Statement |
||||||
|
Sales |
|
|
|
$ |
760,000 |
|
|
Costs |
|
|
|
|
595,000 |
|
|
Other expenses |
|
|
|
|
16,000 |
|
|
|
|
|
|
|
|
|
|
Earnings beforeinterest and taxes |
|
|
|
$ |
149,000 |
|
|
Interest paid |
|
|
|
|
17,000 |
|
|
|
|
|
|
|
|
|
|
Taxable income |
|
|
|
$ |
132,000 |
|
|
Taxes (30%) |
|
|
|
|
39,600 |
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
$ |
92,400 |
|
|
|
|
|
|
|
|
|
|
Dividends |
$ |
18,480 |
|
|
|
|
|
Addition to retainedearnings |
|
73,920 |
|
|
|
|
|
|
||||||
|
RETRO MACHINE, INC. Balance Sheet as of December 31, 2013 |
|||||||
|
Assets |
|
Liabilities and Owners’ Equity |
|
||||
|
Current assets |
|
|
|
Currentliabilities |
|
|
|
|
Cash |
$ |
21,940 |
|
Accountspayable |
$ |
56,100 |
|
|
Accountsreceivable |
|
34,260 |
|
Notespayable |
|
15,300 |
|
|
|
|
|
|
|
|
|
|
|
Inventory |
|
71,220 |
|
Total |
$ |
71,400 |
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
127,420 |
|
Long-term debt |
$ |
143,000 |
|
|
Fixed assets |
|
|
|
Owners’ equity |
|
|
|
|
Netplant and equipment |
$ |
420,000 |
|
Commonstock and paid-in surplus |
$ |
129,000 |
|
|
|
|
|
|
Accumulated retained earnings |
|
204,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
333,020 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
$ |
547,420 |
|
Total liabilitiesand owners’ equity |
$ |
547,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
The firm is operating at full capacity and no new debt or equityis issued. Calculate the pro forma income statement and balancesheet for the company. (Do not round intermediatecalculations.) |
|
Pro Forma Income Statement |
|||
|
Sales |
$ |
|
|
|
Costs |
|
|
|
|
Other expenses |
|
|
|
|
|
|
|
|
|
EBIT |
$ |
|
|
|
Interest |
|
|
|
|
|
|
|
|
|
Taxable income |
$ |
|
|
|
Taxes (30%) |
|
|
|
|
|
|
|
|
|
Net income |
$ |
|
|
|
|
|
|
|
|
|
|||
|
Pro Forma Balance Sheet |
|||||||
|
Assets |
|
Liabilities and Owners’ Equity |
|
||||
|
Current assets |
|
|
|
Currentliabilities |
|
|
|
|
Cash |
$ |
|
|
Accountspayable |
$ |
|
|
|
Accountsreceivable |
|
|
|
Notespayable |
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory |
|
|
|
Total |
$ |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
|
|
Long-term debt |
$ |
|
|
|
Fixed assets |
|
|
|
Owners’ equity |
|
|
|
|
Netplant and equipment |
$ |
|
|
Commonstock and paid-in surplus |
$ |
|
|
|
|
|
|
|
Accumulated retained earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
$ |
|
|
Total liabilitiesand owners’ equity |
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
What external financing is needed to support the 20 percentgrowth rate in sales? (Do not round intermediatecalculations.) |
|
EFN |
$ |
The most recent financial statements for Retro Machine, Inc.,follow. Sales for 2014 are projected to grow by 20 percent.Interest expense will remain constant; the tax rate and thedividend payout rate will also remain constant. Costs, otherexpenses, current assets, fixed assets, and accounts payableincrease spontaneously with sales.
|
RETRO MACHINE, INC. 2013 Income Statement |
||||||
|
Sales |
|
|
|
$ |
760,000 |
|
|
Costs |
|
|
|
|
595,000 |
|
|
Other expenses |
|
|
|
|
16,000 |
|
|
|
|
|
|
|
|
|
|
Earnings beforeinterest and taxes |
|
|
|
$ |
149,000 |
|
|
Interest paid |
|
|
|
|
17,000 |
|
|
|
|
|
|
|
|
|
|
Taxable income |
|
|
|
$ |
132,000 |
|
|
Taxes (30%) |
|
|
|
|
39,600 |
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
|
$ |
92,400 |
|
|
|
|
|
|
|
|
|
|
Dividends |
$ |
18,480 |
|
|
|
|
|
Addition to retainedearnings |
|
73,920 |
|
|
|
|
|
|
||||||
|
RETRO MACHINE, INC. Balance Sheet as of December 31, 2013 |
|||||||
|
Assets |
|
Liabilities and Owners’ Equity |
|
||||
|
Current assets |
|
|
|
Currentliabilities |
|
|
|
|
Cash |
$ |
21,940 |
|
Accountspayable |
$ |
56,100 |
|
|
Accountsreceivable |
|
34,260 |
|
Notespayable |
|
15,300 |
|
|
|
|
|
|
|
|
|
|
|
Inventory |
|
71,220 |
|
Total |
$ |
71,400 |
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
127,420 |
|
Long-term debt |
$ |
143,000 |
|
|
Fixed assets |
|
|
|
Owners’ equity |
|
|
|
|
Netplant and equipment |
$ |
420,000 |
|
Commonstock and paid-in surplus |
$ |
129,000 |
|
|
|
|
|
|
Accumulated retained earnings |
|
204,020 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
333,020 |
|
|
|
|
|
|
|
|
|
|
|
Total assets |
$ |
547,420 |
|
Total liabilitiesand owners’ equity |
$ |
547,420 |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
The firm is operating at full capacity and no new debt or equityis issued. Calculate the pro forma income statement and balancesheet for the company. (Do not round intermediatecalculations.) |
|
Pro Forma Income Statement |
|||
|
Sales |
$ |
|
|
|
Costs |
|
|
|
|
Other expenses |
|
|
|
|
|
|
|
|
|
EBIT |
$ |
|
|
|
Interest |
|
|
|
|
|
|
|
|
|
Taxable income |
$ |
|
|
|
Taxes (30%) |
|
|
|
|
|
|
|
|
|
Net income |
$ |
|
|
|
|
|
|
|
|
|
|||
|
Pro Forma Balance Sheet |
|||||||
|
Assets |
|
Liabilities and Owners’ Equity |
|
||||
|
Current assets |
|
|
|
Currentliabilities |
|
|
|
|
Cash |
$ |
|
|
Accountspayable |
$ |
|
|
|
Accountsreceivable |
|
|
|
Notespayable |
|
|
|
|
|
|
|
|
|
|
|
|
|
Inventory |
|
|
|
Total |
$ |
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
|
|
Long-term debt |
$ |
|
|
|
Fixed assets |
|
|
|
Owners’ equity |
|
|
|
|
Netplant and equipment |
$ |
|
|
Commonstock and paid-in surplus |
$ |
|
|
|
|
|
|
|
Accumulated retained earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
$ |
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
$ |
|
|
Total liabilitiesand owners’ equity |
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
What external financing is needed to support the 20 percentgrowth rate in sales? (Do not round intermediatecalculations.) |
|
EFN |
$ |
Dec 02 2019 Read more Less More
Deciding to accept or reject an engagement requires careful consideration of the case’s risks and rewards.a. Trueb. False2. Which of the following is not a primary factor...
Mar 14 2020this Do opposites attract? Or is it the case that we are attracted to those who are similar to us? Iesearch, you are going to either use a survey or natural observation I...
Mar 19 2020Ninette, age 16, has dividend income of $2,800 and interest income of $935. She has no investment expenses. Determine the net unearned income for the purpose of the kiddi...
Sep 02 2020he Quick Change Oil Company has a number of outlets in the metropolitan Seattle area. The daily number of oil changes at the Oak Street outlet in the past 20 days are: 65...
May 02 20205: Sam Walton, a great entrepreneur and the founder of Walmart, stated several rules that employees must follow (see below). Discuss rule #4 and rule #6. Is it always po...
Aug 28 2020Which is true of globalized R&D?a.Is often known as innovation-avoidance expense.b.One way to access such a high technology and research-rich cluster is to avoid FDI.c.R&...
Mar 14 2020Listing/Short Anser Questions61. hat are the four grapevine patterns??single strain?gossip?probability?cluster62. hat are the three types of grapevine employees??isolates...
Jan 24 2020Critically Assess the techniques that are used for employee development in an organization?
May 08 2020ABC Corporation has fallen upon hard times and dividends on its noncumulative preferred stock have not been paid for 3 years. Which of the following is true? A. Common...
Jan 09 2020Starting in 2002, tax amounts for all provinces and territories in Canada (except Quebec) must be calculated based onA) Federal Tax rates only.B) Provincial/Territorial T...
Mar 16 2020
Welcome to MyCourseHelp Services, World's leading Academic solutions provider with Millions of Happy Students.
