Use the following information and the percent-of-sales method to answer this question. Below is the 2021 year-end balance sheet for Isaiah, Inc. Sales for 2021 were $1,600,000 and are expected to be $2,000,000 during 2022. In addition, we know that Isaiah Inc. plans to pay $90,000 in 2022 dividends and expects a projected net income of 4% of sales. (For consistency with the Answer selections provided, round your forecast percentages to two decimals.) How much is the projected current assets for 2022? Isaiah, Inc. Balance Sheet Assets Current assets Net fixed assets Total Liabilities and Owners' Equity Accounts payable Accrued expenses Notes payable Long-term debt December 31, 2021 Total liabilities Common stock (plus paid-in capital) Retained earnings Common equity Total O 1.260 M 1.500 M O 1.000 M 1.120 M $890,000 1,000,000 $1,890,000 $160,000 100,000 700,000 300,000 1,260,000 360,000 270,000 630,000 $1,890,000

Use the following information and the percent-of-sales method to answer this question. Below is the 2021 year-end balance sheet for Isaiah, Inc. Sales for 2021 were $1,600,000 and are expected to be $2,000,000 during 2022. In addition, we know that Isaiah Inc. plans to pay $90,000 in 2022 dividends and expects a projected net income of 4% of sales. (For consistency with the Answer selections provided, round your forecast percentages to two decimals.) How much is the projected current assets for 2022? Isaiah, Inc. Balance Sheet Assets Current assets Net fixed assets Total Liabilities and Owners' Equity Accounts payable Accrued expenses Notes payable Long-term debt December 31, 2021 Total liabilities Common stock (plus paid-in capital) Retained earnings Common equity Total O 1.260 M 1.500 M O 1.000 M 1.120 M $890,000 1,000,000 $1,890,000 $160,000 100,000 700,000 300,000 1,260,000 360,000 270,000 630,000 $1,890,000

EBK CONTEMPORARY FINANCIAL MANAGEMENT

14th Edition

ISBN:9781337514835

Author:MOYER

Publisher:MOYER

Chapter4: Financial Planning And Forecasting

Section: Chapter Questions

Problem 7P

See similar textbooks

Similar questions

LONG-TERM FINANCING NEEDED At year-end 2019, total assets for Arrington Inc. were 1.8 million and accounts payable were 450,000. Sales, which in 2019 were 3.0 million, are expected to increase by 25% in 2020. Total assets and accounts payable are proportional to sales, and that relationship will be maintained; that is, they will grow at the same rate as sales. Arrington typically uses no current liabilities other than accounts payable. Common stock amounted to 500,000 in 2019, and retained earnings were 475,000. Arrington plans to sell new common stock in the amount of 130,000. The firms profit margin on sates is 5%; 35% of earnings will be retained. a. What were Arringtons total liabilities in 2019? b. How much new long-term debt financing will be needed in 2020? (Hint: AFN - New stock = New long-term debt.)
Using the following select financial statement information from Mover Supply Depot, compute the number of days sales in receivables ratios for 2018 and 2019 (round answers to two decimal places). What do the outcomes tell a potential investor about Mover Supply Depot if the competition collects in approximately 65 days?
Use the percent-of-sales method to prepare a pro forma income statement for the year ended December 31, 2021, for Hennesaw Lumber, Inc. Hennesaw Lumber, Inc. estimates that its sales in 2021 will be $4,500,000. Interest expense is to remain unchanged at $105,000 and the firm plans to pay cash dividends of $150,000 during 2021. Hennesaw Lumber, Inc.'s income statement for the year ended December 31, 2020 is shown below. The pro forma net profits after taxes for 2015 are _____
Flingen Inc. reveals the following information in their annual report for FY 2021 Selected Income Statement Items: Sales $10,500,000 Cost of goods sold $5,500,000 Pretax earnings $650,000 Selected Balance Sheet Items: Merchandise inventory $800,000 Total assets $2,500,000 Upper management plans to cut cost of goods sold by 4.5% for the coming year but retain the same sales and weeks of inventory. What is the return on assets estimated to be for 2022? Group of answer choices 33.7% 32.1% 36.8% 34.1%
The following relates to financial projections of ABC Co. for 2019: Suppose that, in 2024, ABC’s sales are expected to increase by 15%. By what percentage is the operating income expected to increase?
Morten Metal Limited has assembled past (2020) financial statements (income statement and balance sheet follows) and financial projections for use in preparing financial plans for the coming year (2021). Information related to financial projections for the year 2021 follows. (1) Projected sales are $420,000.(2) Cost of goods sold in 2020 includes $72,000 in fixed costs.(3) Operating expense in 2020 includes $17,500 in fixed costs.(4) Interest expense will be $18,000 in 2021.(5) The firm will pay cash dividend amounting to 25% of net profit after taxes.(6) Cash and inventories are expected to double.(7) Marketable securities, long-term debt, and common stock will remain unchanged.(8) Accounts receivable, accounts payable, and other current liabilities will change in direct response to the change in sales.(9) During the year, the firm will purchase a delivery vehicle costing $25,000. The depreciation expense on the new vehicle for 2021 will be $7,000.(10) The tax rate will remain at 25%.…
If a company's sales are $650,000 in 2021, and this represents an 5% increase over sales in 2020, what were sales in 2020? (Round your answer to the nearest dollar amount.) Sales
Here are the abbreviated financial statements for Planner’s Peanuts: INCOME STATEMENT, 2022 Sales $ 5,000 Cost 3,900 Net income $ 1,100 BALANCE SHEET, YEAR-END 2021 2022 2021 2022 Assets $ 7,500 $ 12,100 Debt $ 833 $ 1,000 Equity 6,667 11,100 Total $ 7,500 $ 12,100 Total $ 7,500 $ 12,100 If sales increase by 10% in 2023 and the company uses a strict percentage of sales planning model (meaning that all items on the income and balance sheet also increase by 10%), what must be the balancing item? What will be the value of this balancing item?
Maggie's Muffins Bakery generated $4 million in sales during 2019, and its year-end total assets were $2.8 million. Also, at year-end 2019, current liabilities were $1 million, consisting of $300,000 of notes payable, $500,000 of accounts payable, and $200,000 of accruals. Looking ahead to 2020, the company estimates that its assets must increase at the same rate as sales, its spontaneous liabilities will increase at the same rate as sales, its profit margin will be 3%, and its payout ratio will be 75%. How large a sales increase can the company achieve without having to raise funds externally—that is, what is its self-supporting growth rate? Do not round intermediate calculations. Enter your answer for sales increase in dollars. For example, an answer of $2 million should be entered as 2,000,000.Round the monetary value to the nearest dollar and percentage value to one decimal place. Sales can increase by $ that is by 1.5 %.
Prepare a projected statement of comprehensive income for the year ended 31 December 2021 to determine the sales needed to produce a profit after tax that is 25% more than that for the year ending 31 December 2020.(Where applicable round of amounts to the nearest rand) INFORMATION:Calder EnterprisesStatement of Comprehensive Income for the year ended 31 December 2020 Additional information:1. Cost of sales is expected to be 60% of sales.2. Operating expenses will increase by 4%.3. Interest expense will increase to R120 000.4. The tax rate will remain at 28%3.2 Use the information from question 3.1 (not your solution) and calculate the following for the year ending 31 December 2020:3.2.1 Gross margin 3.2.2 Net profit margin 3.2.3 Operating margin 3.2.4 Interest coverage
The management of Bataan corporation asked you to submit an analysis of the increase in their gross profit in 2021 based on their past two-year comparative income statements which shows: sales =2020 -1,000,000; 2012- 1,237,500. Cost of Sales= 2020- 800,000; 2021- 950,000. Gross profit =2020- 200,000; 2021 - 287,000. The only known factor given to you is the sales price increased 12.5% beginning January 2021. The increase in gross profit due to increase in volume is a. 50,000 B. 35,000 C. 20,000 D. None of these
ECL Corporation recently reported the the following 2019 balance sheet and 2019 income statement (in pesos): For the coming year, the company's CFO has assembled this information: - The company is forecasting a 25% increase in sales - It expects that its cost of goods sold, operating expenses, assets and current liabilities will increase at the same rate as sales - Interest expense, long term debt and capital stock are expected to remain constant. -Tax rate is expected to remain at 30%. - No dividends will be declared. Prepare the statement of cash flows for the year 2020 using the percent of sales method (estimation method) ECL CORPORATION BALANCE SHEET DECEMBER 31, 2019 ASSETS CURRENT ASSETS CASH 114,690 ACCOUNTS RECEIVABLE 1,000 INVENTORY 1,000 TOTAL CURRENT ASSETS 116,690 FIXED ASSETS NET FIXED ASSETS 40,000 TOTAL ASSETS…