1 answer

P 18-5 (similar to) Question Help Jim's Espresso expects sales to grow by 9.5% next year....

Question:

P 18-5 (similar to) Question Help Jims Espresso expects sales to grow by 9.5% next year. Assume that Jims pays out 80.3% ofi Data Table Click on the icons located on the top-right corners of the data tables below to copy their contents into a sprea

P 18-5 (similar to) Question Help Jim's Espresso expects sales to grow by 9.5% next year. Assume that Jim's pays out 80.3% of its net income. Use the following statements and the percent of sales method to forecast: a. Stockholders' equity b. Accounts payable The Tax Cuts and Jobs Act of 2017 temporarily allows 100% bonus depreciation (effectively expensing capital expenditures). However, we will still include depreciation forecasting in this chapter and in these problems in anticipation of the return of standard depreciation practices during your career. a. Stockholders' equity The new stockholders' equity will be S(Round to the nearest dollar.) ? Enter your answer in the answer box and then click Check Answer
i Data Table Click on the icons located on the top-right corners of the data tables below to copy their contents into a spreadsheet. Income Statement Balance Sheet $207,500 Sales Assets Costs Except Depreciation Cash and Equivalents $15,030 (100,820) EBITDA Accounts Receivable 2,100 $106,680 Depreciation (5,930) Inventories 3,910 $21,040 EBIT Total Current Assets $100,750 Property, Plant, and Equipment Total Assets Interest Expense (net) 10,050 (570) Pre-tax Income $100,180 $31,090 Income Tax (35,063) Liabilities and Equity Accounts Payable Net Income $65,117 $1,560 4,020 $5,580 Debt Total Liabilities Stockholders' Equity 25,510 Total Liabilities and $31,090 Equity Print Done X

Answers

Sales grow by 9.5% next year & pays out 80.3% of it's net income.

a) New stock holder's equity using sales forecasted method :

Forcasted next years income statement :

Particulars Amount
Sales ($2,07,500 + 9.5%) $2,27,212.50
Less : Cost except depriciation ($1,00,820 + 9.5%) ($1,10,397.90)
EBITDA $1,16,814.60
Less : Depriciation (same) ($5,930)
EBIT $1,10,884.60
Less : Interest expenses (same) ($570)
Pre tax income $1,10,314.60
Less : Income tax (Note 1) ($38,610.11)
Net income $71,704.49
Less : Payout @ 80.3% ($71,704.49 * 80.3%) ($57,578.71)
Transfer to retained earnings (part of stockholders equity) $14,125.78

Note 1 : Income tax calculations

Income tax rate = Last year income tax / Pre tax income

Income tax rate = $35,063 / $1,00,180

Income tax rate = 0.35 or 35%

Now,

Income tax for forcasted next year = Forcasted Pre tax income * Tax rate

Income tax for next year = $1,10,314.60 * 35%

Income tax for next year = $38,610.11

Calculation of new stockholders equity for next year = Last year stockholders equity + Retained earnings for forcasted year

New stockholders equity = $25,510 + 14,125.78

New stockholders equity = $39,635.78

b) New accounts payable for next year = Last years accounts payable + (Last year accounts payable * growth rate)

Here,

Growth rate = 9.5%

Last year accounts payable = $1,560

Now,

New accounts payable = $1,560 + ($1,560 * 9.5%)

New accounts payable = $1,560 + $148.20

New accounts payable = $1,708.20

.

Similar Solved Questions

1 answer
0p3/edugen.w Weygandt, Accounting Principles, 13th Edition, Custom WileyPLUS Course for Bronx Com...
0p3/edugen.w Weygandt, Accounting Principles, 13th Edition, Custom WileyPLUS Course for Bronx Community College Help I System Announcements Challenge Exercise 17-05 For 2020, the income statement of George Corporation had revenu were $63,000 and $24,000, respectively. At the beginning of the year, t...
1 answer
This question has multiple parts. Work all the parts to get the most points. Calculate the...
This question has multiple parts. Work all the parts to get the most points. Calculate the pH of a solution that is 0.0680 M in O NaH2PO4 (Ku = 7.11 >< 10-3, Ka2 = 6.32 >< 10-8). Submit O 5.60 × 10-2, Ka2 = 5.42 × 10-5). NaHC20, (Kal pH- NaH2PO3 (Kal = 3 × 10-2, Ka2 = 1...
1 answer
Chapter 9, Section 9.5, Question 015 A patient is given the drug theophylline intravenously at a rate of 43.2 mg/hour to relieve acute asthma. You can imagine the drug as enteringa compartment of vol...
Chapter 9, Section 9.5, Question 015 A patient is given the drug theophylline intravenously at a rate of 43.2 mg/hour to relieve acute asthma. You can imagine the drug as enteringa compartment of volume 35,000 ml. (This is the volume of the part of the body through which the drug circulates) The rat...
1 answer
Please answer all parts quickly The crank OA is rotating with a constant angular velocity ef...
Please answer all parts quickly The crank OA is rotating with a constant angular velocity ef 9 rad/s, as shown. In 7 through 10, provide the Io18ng aata Q7. Velocity of point Aims QS Normal component of acceleration of point Am/s 09. Ifbar AB has a clockwise angular acceleration, sketch and label t...
1 answer
, and 0.41 M in potassium benzoate A solution is prepared at 25 °C that is...
, and 0.41 M in potassium benzoate A solution is prepared at 25 °C that is initially 0.14 M in benzoic acid (HC H,CO2), a weak acid with K -6.3 10 (KCH,CO2). Calculate the pH of the solution. Round your answer to 2 decimal places. pH-...
1 answer
Mips assembly help with fibonacci series
Goal is to find nth Fibonacci number. Indexing needs to start at 0. The program has to look like the example and I am having trouble programing something that willwork. Also, it must ask if the user would like to find another number at the end. Can someone please help?!? It must be in MIPS assembly ...
1 answer
QUESTION 2 t (s) Refer to the graph above. The speed of the object is largest...
QUESTION 2 t (s) Refer to the graph above. The speed of the object is largest O in region A in region B. O in region C O in region D O in region E QUESTION 3 Click Save and Submit to save and submit. Click Save All Answers to save al a QUESTION 4 Which of the following is not an appropriate unit for...
1 answer
Please show working ​ A three- ane μ.verler a CowleekA Inverley bresuawe is afourier Serien RMSトレ...
please show working ​ A three- ane μ.verler a CowleekA Inverley bresuawe is afourier Serien RMSトレ aoe volhate RMs Uua ound label ecas sary components...
1 answer
Units Consumed Total Utility Marginal Utility 11. Refer to data above. Fill in the numerical value...
Units Consumed Total Utility Marginal Utility 11. Refer to data above. Fill in the numerical value using W,Y, and Y and compute Marginal utility values. To identify where marginal utility becomes negative beginning with the: A. first unit. B. second unit. C. third unit. D. fourth unit....
1 answer
If benzaldehyde has completely oxidized to benzoic acid. What difference would this make to the IR...
If benzaldehyde has completely oxidized to benzoic acid. What difference would this make to the IR spedrum? Include the frequency rance and assigh any new signals that would appear and the frequency for any signals that would discippear....
1 answer
Draw the diagram for the standard cell potential of a Cu/Cu cell that is 0.05 M...
Draw the diagram for the standard cell potential of a Cu/Cu cell that is 0.05 M and 1.00 M in cusoa. Label the anode, cathode, direction of electron flow, salt bridge, oxidation side, and reducing side. 1....
1 answer
Use the diagram below of a double Holliday junction between two homologous chromosomes to answer the...
Use the diagram below of a double Holliday junction between two homologous chromosomes to answer the following questions. I b IV What sister chromatid was originally had a double stranded break and which "h/H" markers will be present after gene conversion following the resolution of this dou...
1 answer
How much percent is 53 over 604?
How much percent is 53 over 604?...
1 answer
A jet with mass m = 8 × 104 kg jet accelerates down the runway for...
A jet with mass m = 8 × 104 kg jet accelerates down the runway for takeoff at 1.5 m/s2. Once off the ground, the plane climbs upward for 20 seconds. During this time, the vertical speed increases from zero to 21 m/s, while the horizontal speed increases from 80 m/s to 96 m/s. After reaching cr...