Question
These are your financial statements for the year ending today. BALANCE SHEET Cash $180,000 Accounts Payable $ 360,000 Receivables 360,000 Accruals 180,000 Inventories 720,000 Notes
These are your financial statements for the year ending today.
BALANCE SHEET
Cash $180,000 Accounts Payable $ 360,000
Receivables 360,000 Accruals 180,000
Inventories 720,000 Notes Payable 156,000
Total Current Assets $1,260,000 Total Current Liabilities $ 696,000
Net Fixed Assets 1,440,000 Common Stock 1,800,000
Retained Earnings 204,000
Total Assets $2,700,000 Total Liabilities and Equity $2,700,000
INCOME STATEMENT
Sales $3,600,000
Less: Operating Costs 3,279,720
EBIT $ 320,280
Less: Interest 18,280
EBT $ 302,000
Less: Taxes (40%) 120,800
Net Income $ 181,200
Less: Dividends 108,000
Additions to Retained Earnings $ 73,200
You expect sales to increase 20% next year. Assume you are currently operating at 90% capacity, interest expense will be 13% of any interest-bearing debt balance at the beginning of the year, and dividends will grow by 3%. Using a pro forma income statement to estimate the additions to retained earnings, how much external funds do you project needing to support the 20% sales growth? Please explain how you arrived at your answer, any assumptions you made and what you perceive to be any limitations of your answer.
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