Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Universal Products Company Financial Statements, 2021 and Pro Forma 2022 ($ thousands) INCOME STATEMENT Actual Forecast 2021 2022 Sales $5,700 $6,100 Cost of goods sold

Universal Products Company
Financial Statements, 2021 and Pro Forma 2022 ($ thousands)
INCOME STATEMENT
Actual Forecast
2021 2022
Sales $5,700 $6,100
Cost of goods sold 3,800 4,600
Operating expense 600 600
Depreciation expense 250 260
Interest expense 90 80
Earnings before tax 960 560
Tax 336 196
Net Income 624 364
Universal Products Company
Financial Statements, 2021 and Pro Forma 2022 ($ thousands)
BALANCE SHEET
Actual Forecast
2021 2022
Current assets $3,200 $3,450
Net xed assets 2,000
Total assets $5,200
Current liabilities $1,090 $1,210
Long-term debt 600 500
Owners equity 3,510
Total liabilities & equity $5,200

1. Assume that Universal plans to purchase $600,000 in xed assets during 2022 and to dispose of no xed assets during 2022. What would be its forecast for net xed assets in 2022?

2. Assume that Universal plans to have a dividend payout ratio of 50 percent in 2022 and will neither sell nor repurchase equity during 2022. What would be its forecast for owners equity in 2022?

3. Given the assumptions in questions (a) and (b), what is Universals projected external funding required for 2022?

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

Management Accounting Text Problems And Cases

Authors: M. Y. Khan, P K Jain

7th Edition

9352606787, 978-9352606788

More Books

Students also viewed these Accounting questions

Question

What is the difference between demand cleaning and pre-cleaning?

Answered: 1 week ago

Question

1. Avoid listening to tattle tale stories about students.

Answered: 1 week ago

Question

Would you recommend this program to your employer? Why?

Answered: 1 week ago