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)

Managerial Accounting: The Cornerstone of Business Decision-Making
7th Edition
ISBN:9781337115773
Author:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Chapter14: Statement Of Cash Flows
Section: Chapter Questions
Problem 24BEA: During 20X2, Norton Company had the following transactions: a. Cash dividends of 20,000 were paid....
icon
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]
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
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Free Cash Flow Valuation Method
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.
Similar questions
Recommended textbooks for you
Managerial Accounting: The Cornerstone of Busines…
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
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
EBK CFIN
EBK CFIN
Finance
ISBN:
9781337671743
Author:
BESLEY
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning