Please do e and f
Please do e and f on 100% capacity (the first set of questions) and d and g on 85% capacity (the second set of questions)
Farbed Inc. is for a 15 100% pocity. The company has 50.000 are consta in the town out out Inconele dintended to retard ASSETS 2020 2019 ASSETS 2020 2015 CASH AND MARKETABLE SECURITIES 29.000 25.000 VACCOUNTS RECEIVABLE 116.000 100.000 INVENTORIES 165.000 125.000 CURRENT ASSETS 290.000 250.000 GROSS PLANT AND EQUIPMENT 162.000 39.000 LESS: ACCUMULATED DEPRECIATION 130.000 100.000 NET FIXED ASSETS 27.02.250.000 TOTAL ASSETS 522.000 500.000 LIABILITIES AND EQUITY ACCOUNTS PAYABLE 904078000 ACCRURALS 15300 10 000 NOTES PAYABLE 2010 14.000 CURRENT LAUTE 150 200 14.000 LONG TERM DEST 4 TOTALLIES 295 300 202 000 COMMON STOCKAS10D 110000 150.000 RETAINED EARNINGS AR TOTAL OWNERSEOUT2500 2130 TOTAL ABILITIES ANDTOUT 000 500.000 INCOME STATEMENT 2020 2019 NET REVENUES & SALES (100,000 UNITS 812,000 700,000 COST OF GOODS SOLD 522.000 250.000 GROSS PROFIT 290.000 250.000 FIXED OPERATING EXPENSES (pre depreciation 174.200 151.000 EBITDA Earnings before Intrest, Tanes, Dep & Amort 115.000.000 DEPRECIATION EXPENSE 30,000 25.000 OPERATING INCOME CEBIT 85800 74 000 INTEREST 14.50 6.00 INCOME BEFORE TAXES (EBT) 71,300 50.000 INCOME TAXES 100%) 2520 24.000 NET INCOME 32,70 16.000 Bliv 128 500 Retained 300 7500 NUMBER OF SHARES OUTSTANDING 50.000 50.000 Com Gweled Farnsbeck Inc. is forecasting a 15% increase in sales next year. Assume the company is operating at 100% capacity. The company has 50,000 shares of common stock outstanding. The firm will pay out 60% of its Net Income in dividends and move 40% into retained earnings Based on the Income statement and balance sheet below answer the following questions. ASSETS 2020 2019 ASSETS 2020 2019 CASH AND MARKETABLE SECURITIES 29,000 25,000 ACCOUNTS RECEIVABLE 116,000 100,000 INVENTORIES 145,000 125,000 CURRENT ASSETS 290,000 250,000 GROSS PLANT AND EQUIPMENT 362,000 350,000 LESS: ACCUMULATED DEPRECIATION 130,000 100,000 NET FIXED ASSETS 232,000 250,000 TOTAL ASSETS 522,000 500,000 LIABILITIES AND EQUITY ACCOUNTS PAYABLE 90,480 78,000 ACCRURALS 34,800 30,000 NOTES PAYABLE 25,420 34,000 CURRENT LAIBILITIES 150,700 142,000 LONG TERM DEBT 145,000 140,000 TOTAL LIABILITIES 295,700 282,000 COMMON STOCK ($1.00 par) 150,000 150,000 RETAINED EARNINGS 76 300 68,000 TOTAL OWNER'S EQUITY 226,300 218,000 TOTAL LIABILITIES AND EQUITY 522,000 500,000 INCOME STATEMENT 2020 2019 NET REVENUES & SALES (100,000 UNITS). 812,000 700,000 COST OF GOODS SOLD 522,000 450,000 GROSS PROFIT 290,000 250,000 FIXED OPERATING EXPENSES (pre depreciation) 174,200 151,000 EBITDA Earnings before Intrest, Taxes, Dep & Amorit 115,800 99,000 DEPRECIATION EXPENSE 30,000 25,000 OPERATING INCOME (EBIT) 85,800 74,000 INTEREST 14,500 14,000 INCOME BEFORE TAXES (EBT) 71,300 60,000 INCOME TAXES (40%) 28,520 24,000 INET INCOME 42,780 36,000 div 34,480 28,500 Retained Earnings 8,300 7,500 NUMBER OF SHARES OUTSTANDING 50,000 50,000 Compute the new level of net income for the company. [Select) Compute the company's addition to retained earnings for the year. [ Select 1 Compute the new level of total assets required. Select Calculate the new level of current liabilities (Select Compute the company's new level of retained earnings on the balance sheet (Select] Calculate the level of Additional Funds Needed (AFN) to support the increase in sales. Select ] At 85% capacity what level will sales have to reach for the discretionary items to become spontaneous, that is move in direct proportion to sales? [Select) Compute the new level of net income for the company [Select Compute the company's additional retained earnings for the year [Select] Compute the new level of total assets required (Select) Calculate the new level of current liabilities (Select) Compute the company's new level of retained earnings on the balance sheet (Select) Calculate the level of Additional Funds Needed (AFN) to support the increase in sales. [ Select]
