Year 0 Income Statement 320,000 Sales Costs Except Depreciation (150,000) EBITDA 170,000 (15,000) 155,000 (3,000) Depreciation EBIT Interest Expense (net) Pretax Income 152,000 Income Tax (53,200) 98,800 Net Income Balance Sheet Year 0 Assets Cash and Equivalents 25,000 Accounts Receivable 12,000 Inventories 5,000 Total Current Assets 42,000 Property, Plant and Equipment 120

Intermediate Accounting: Reporting And Analysis
3rd Edition
ISBN:9781337788281
Author:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:James M. Wahlen, Jefferson P. Jones, Donald Pagach
Chapter5: The Income Statement And The Statement Of Cash Flows
Section: Chapter Questions
Problem 2RE: Refer to RE5-1. Prepare a single-step income statement for Brandt Corporation for the current year.
icon
Related questions
Question
Noah’s ark video games expects sales to grow by 25% next year. Assume that it pays out 95% of its net income. Using the following statements and the percent of sales method, forecast depreciation
Year 0
Income Statement
320,000
Sales
(150,000)
170,000
Costs Except Depreciation
EBITDA
(15,000)
155,000
Depreciation
EBIT
Interest Expense (net)
(3,000)
Pretax Income
152,000
(53,200)
98,800
Income Tax
Net Income
Balance Sheet
Year 0
Assets
Cash and Equivalents
25,000
Accounts Receivable
12,000
Inventories
5,000
Total Current Assets
42,000
Property, Plant and Equipment
120,000
Totel Assete
462 00o
Transcribed Image Text:Year 0 Income Statement 320,000 Sales (150,000) 170,000 Costs Except Depreciation EBITDA (15,000) 155,000 Depreciation EBIT Interest Expense (net) (3,000) Pretax Income 152,000 (53,200) 98,800 Income Tax Net Income Balance Sheet Year 0 Assets Cash and Equivalents 25,000 Accounts Receivable 12,000 Inventories 5,000 Total Current Assets 42,000 Property, Plant and Equipment 120,000 Totel Assete 462 00o
Year 0
Balance Sheet
Assets
Cash and Equivalents
25,000
Accounts Receivable
12,000
Inventories
5,000
Total Current Assets
42,000
Property, Plant and Equipment
120,000
Total Assets
162,000
Liabilities and Equity
Accounts Payable
45,000
Debt
48,000
Total Liabilities
93,000
Stockholders' Equity
Total Liabilities and Equity
69,000
162,000
Transcribed Image Text:Year 0 Balance Sheet Assets Cash and Equivalents 25,000 Accounts Receivable 12,000 Inventories 5,000 Total Current Assets 42,000 Property, Plant and Equipment 120,000 Total Assets 162,000 Liabilities and Equity Accounts Payable 45,000 Debt 48,000 Total Liabilities 93,000 Stockholders' Equity Total Liabilities and Equity 69,000 162,000
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Planning Model
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
  • SEE MORE QUESTIONS
Recommended textbooks for you
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
SWFT Individual Income Taxes
SWFT Individual Income Taxes
Accounting
ISBN:
9780357391365
Author:
YOUNG
Publisher:
Cengage
Individual Income Taxes
Individual Income Taxes
Accounting
ISBN:
9780357109731
Author:
Hoffman
Publisher:
CENGAGE LEARNING - CONSIGNMENT
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage
SWFT Corp Partner Estates Trusts
SWFT Corp Partner Estates Trusts
Accounting
ISBN:
9780357161548
Author:
Raabe
Publisher:
Cengage
SWFT Comprehensive Vol 2020
SWFT Comprehensive Vol 2020
Accounting
ISBN:
9780357391723
Author:
Maloney
Publisher:
Cengage