Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Testing the operating line as drawn at 75% usage, plus all existing and new proposed term debt, what is Spread the Joy Organics Inc.'s 20X1

Testing the operating line as drawn at 75% usage, plus all existing and new proposed term debt, what is Spread the Joy Organics Inc.'s 20X1 Funded Debt to EBITDA? Using the financial analysis worksheet provided to answer this question.

Review Later

4.05

3.49

4.50

3.94

image text in transcribed

\begin{tabular}{|c|c|c|c|c|c|c|c|} \hline & 201 & 200 & & 201 & 200 & & \\ \hline ASSETS & & & REVENUES & $2,296,165 & $2,050,877 & Credit Line: & 500,000 \\ \hline CURRENT & & & & & & Spread: & \\ \hline Cash & $72,517 & $9,146 & COST OF SALES & 1,554,917 & 1,334,651 & Prime: & 3.00% \\ \hline Sales tax receivable & 15,959 & 12,841 & & & & Total Rate: & \\ \hline Inventory & 796,513 & 644,587 & GROSS MARGIN & 741,248 & 716,226 & & \\ \hline \multirow[t]{4}{*}{ Accounts receivable } & 362,885 & 308,266 & & & & New Term Loan: & 500,000 \\ \hline & & & EXPENSES & & & Amorizaton (months): & 72 \\ \hline & 1,247,874 & 974,840 & Advertising and promosion & 17,185 & 15,285 & Rate: & 5.20% \\ \hline & & & Bank charges & 9,886 & 10,724 & Rate Monthly: & \\ \hline \multirow[t]{2}{*}{ EQUIPMENT (Note 3) } & 692,554 & 704,744 & Business taxes, licenses and memberships & 9,147 & 8,998 & Monthly Payment: & \\ \hline & & & Courier and postage & 6,238 & 4,775 & Total Annual Payments: & \\ \hline \multirow[t]{3}{*}{ Total Assets } & $1,940,428 & $1,679,584 & Depreciason & 94,722 & 98,255 & & \\ \hline & & & Insurance & 3,516 & 3,895 & & \\ \hline & & & Interest & 29,638 & 25,022 & & \\ \hline LIABILITIES & & & Office and administrason & 5,286 & 5,157 & & \\ \hline CURRENT & & & Repairs and maintenance & 9,214 & 10,916 & & \\ \hline Accounts payable and accrued liabilifes & $324,554 & $226,897 & Rent and occupancy & 81,178 & 80,677 & & \\ \hline Bank line of credit. & 441,589 & 358,733 & Salaries and wages & 315,950 & 301,964 & & \\ \hline \multirow[t]{3}{*}{ Salaries payable } & 13,955 & 12,650 & Sofware and computers & 4,288 & 1,961 & & \\ \hline & & & Telephone & 958 & 854 & & \\ \hline & 780,098 & 598,280 & Warehouse & 56,255 & 64,266 & & \\ \hline \multirow[t]{2}{*}{ DUE TO SHAREHOLDERS } & 914,412 & 914,412 & & 643,461 & 632,749 & & \\ \hline & 1,694,510 & 1,512,692 & NET INCOME BEFORE INCOME TAXES & 97,787 & 83,477 & & \\ \hline SHAREHOLDERS' EQUITY & & & INCOME TAXES & 18,761 & - & & \\ \hline Share capital (Note 4) & 100 & 100 & & & & & \\ \hline Retained earnings & 245,818 & 166,792 & NET INCOME & $79,026 & $83,477 & & \\ \hline Total Equity & 245,918 & 166,892 & & & & & \\ \hline \multirow[t]{2}{*}{ Total Liabilities and Shareholders' Equity } & $1,940,428 & $1,679,584 & EBITDA: & & & & \\ \hline & & & Credit Line Interest: & & & & \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Essentials Of Investments

Authors: Zvi Bodie, Alex Kane, Alan J. Marcus

6th Edition

0073226386, 978-0073226385

More Books

Students also viewed these Finance questions

Question

How competitive is the external environment of your organization?

Answered: 1 week ago

Question

What other organizations compete on this issue?

Answered: 1 week ago

Question

What significant opposition exists?

Answered: 1 week ago