Question
1. Shown below is Jensen Companys projected income statement for year 2017, and the balance sheet as of the end of 2016. Pro Forma Income
1. Shown below is Jensen Companys projected income statement for year 2017, and the balance sheet as of the end of 2016.
Pro Forma Income Statement | 2017 |
| Balance Sheet | Dec. 31, 2016 | Dec. 31 2017 |
Revenues | 7,000,000 |
| Cash | 30,000 |
|
Depreciation | 500,000 |
| Inventory | 270,000 |
|
Other Expenses | 5,800,000 |
| Fixed Assets (Net) | 4,700,000 |
|
Income | 700,000 |
| Total Assets | 5,000,000 |
|
Dividends | 500,000 |
| Payables | 180,000 |
|
|
|
| LT. Debt | 1,820,000 |
|
|
|
| Equity | 3,000,000 |
|
|
|
| Liabilities + Equity | 5,000,000 |
|
Sales are expected to increase from $5 million in 2016 to $7 million in 2017, and net income is expected to increase from $500,000 in 2016 to $700,000 in 2017. To accommodate this sales growth Jensen will have to invest $3 million in a new warehouse and computerized distribution system. Working capital accounts, including cash, inventory, and payables, will grow at the same rate as sales. For simplicity, ignore interest on debt.
Compute Jensens Internal Growth Rate. Will Jensen need external capital during 2017?
What, specifically, is the amount of External Funds Needed (EFN) as of the end of year 2017?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started