Question
Assume that sales will grow at 5.00%. The following accounts (cash, accounts receivable, inventory, net fixed assets, accounts payable and accruals, as well as operating
Assume that sales will grow at 5.00%. The following accounts (cash, accounts receivable, inventory, net fixed assets, accounts payable and accruals, as well as operating costs) are assumed to change with sales and will maintain their current percentage of sales rates into 2016. The dividend payout ratio will remain the same. Long-term debt and notes payable will remain constant into 2016 as will interest expense, as a result. The firm also does not plan to issue any additional common stock or conduct any share repurchases. The firms tax rate is 40%. Any additional funds needed will be sourced through a line-of-credit (LOC) and surpluses will be paid out through a special dividend.
2015 | |
---|---|
Sales | $1,425.00 |
Operating Costs: | $1,275.00 |
EBIT | $150.00 |
Interest | $35.00 |
Earnings Before Taxes | $115.00 |
Taxes (40%) | $46.00 |
Net Income | $69.00 |
Dividends | $34.50 |
Addition to Retained Earnings | $34.50 |
BALANCE SHEET AS OF 12/31/2015:
ASSETS | 2015 |
---|---|
Cash | $71.25 |
Accounts Receivable | $142.50 |
Inventory | $285.00 |
Current Assets | $498.75 |
Net Fixed Assets (Net PPE) | $356.25 |
Total Assets (TA) | $855.00 |
LIABILITIES & SHAREHOLDER EQUITY | 2015 |
---|---|
Accounts Payable and Accruals | $35.63 |
Notes Payable | $40.00 |
Current Liabilities | $75.63 |
Long Term Debt | $310.00 |
Total Liabilities | $385.63 |
Common Stock | $300.00 |
Retained Earnings | $169.38 |
Owners' Equity | $469.38 |
Total Liabilities and Shareholder Equity | $855.00 |
In the following questions, determine the percentage-of-sale forecast factors:
Accounts Payable & Accruals: | |
Operating Costs: | |
Cash: | |
Accounts Receivable: | |
Inventory: | |
Net Fixed Assets (NFA): | |
Dividend Payout Ratio (as percentage of Net Income): |
Fill in your answer for the red blank( WHICH IS FIND OPERATING COSTS) PLEASE help
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