100038050_HW2 - Problem 21, pg 84 Data TAI PO STATIONERS...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Problem 21, pg 84 Data TAI PO STATIONERS 2006 Income Statement Sales HKD 905,000 Costs 710,000 Other Expenses 12,000 Earnings before interest and taxes HKD 183,000 Interest paid 19,700 Taxable income HKD 163,300 Taxes (35%) 57,155 Net income HKD 106,145 Dividents HKD 42,458 Addition to retained earnings 63,687 TAI PO STATIONERS Balance Sheet as of December 31, 2006 Assets Liabilities and Owner's Equity Current assets Current liabilities Cash HKD 25,000 Accounts payable Accounts receivable 43,000 Notes payable Inventory 76,000 Total Total HKD 144,000 Long-term debt Fixed assets Owners' equity Net plant and equipment HKD 364,000 Common stock and paid in surplus Retained Earnings Total Total assets HKD 508,000 Total liabilities and owners' equity Solution EFN = Assets/Sales * ∆Sales - Spontaneous liabilities/Sales * ∆Sales - PM * Projected Sales * (1 - d) = ∆Sales = 1,086,000 - 905,000 = 181,000 (1.2 * 905,000 = 1,086,000) PM = 106,145/905,000 = 0.117 d = 42,458/106,145 = 0.4 TAI PO STATIONERS
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 04/24/2010 for the course BUS 306 taught by Professor Lomev during the Fall '09 term at American University in Bulgaria.

Page1 / 4

100038050_HW2 - Problem 21, pg 84 Data TAI PO STATIONERS...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online