Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Continue from the previous two questions. Based on Tim's expectation of 7% sales growth and payout ratio of 80% of net income next year, Tim
Continue from the previous two questions. Based on Tim's expectation of 7% sales growth and payout ratio of 80% of net income next year, Tim developed the pro forma financial statements based on the current financial statements given below. What is the amount of net new financing needed for Jim's Espresso?
Answer: The total new financing will be $ . (Round to the nearest dollar. For excess in funding, enter a negative number.)
Income Statement | |
Sales | $400,000 |
- Costs Except Depreciation | 300,000 |
EBITDA | 100,000 |
- Depreciation | 40,000 |
EBIT | 60,000 |
- Interest Expense (net) | 1,600 |
Pretax Income | 58,400 |
- Income Tax (35%) | 23,360 |
Net Income | $35,040 |
Balance Sheet | |
Assets | |
Cash and Equivalents | $8,000 |
Accounts Receivable | 32,000 |
Inventories | 12,000 |
Total Current Assets | 52,000 |
Property, Plant and Equipment | 48,000 |
Total Assets | $100,000 |
Liabilities and Equity | |
Accounts Payable | $36,000 |
Debt | 16,000 |
Total Liabilities | 52,000 |
Stockholders' Equity | 48,000 |
Total Liabilities and Equity | $100,000 |
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