Calculate the external financing needed given the following financial statements. Assume that all costs, all assets, and accounts payable change proportionally with sales. Sales are projected to grow by 25%. Also assume that the company is operating at full capacity.
Current Statement of Comprehensive Income Sales $50,000 CoGS 30,000 EBDIT 20,000 Depreciation 10,000 EBIT 10,000 Interest expense 5,000 Taxable income 5,000 Taxes (35%) 1,750 Net Income 3,250 Dividends 975 Addition to RE 2,275
Current Statement of Financial Position Cash $8,000 Accounts receivable 22,000 Inventory 30,000 Total current assets 60,000 Fixed assets 90,000 Total assets $150,000 Accounts payable $15,000 Notes payable 5,000 Total current liabilities 20,000 Long-term debt 40,000 Common stock 40,000 Retained earnings 50,000 Total ownersâ equity 90,000 Total Liabilities and OE $150,000
Select one answer
A- $33,750
B- $34,656.25
C- $30,906.25
D- $37,500
E- $22,500
Calculate the external financing needed given the following financial statements. Assume that all costs, all assets, and accounts payable change proportionally with sales. Sales are projected to grow by 25%. Also assume that the company is operating at full capacity.
Current Statement of Comprehensive Income Sales $50,000 CoGS 30,000 EBDIT 20,000 Depreciation 10,000 EBIT 10,000 Interest expense 5,000 Taxable income 5,000 Taxes (35%) 1,750 Net Income 3,250 Dividends 975 Addition to RE 2,275
Current Statement of Financial Position Cash $8,000 Accounts receivable 22,000 Inventory 30,000 Total current assets 60,000 Fixed assets 90,000 Total assets $150,000 Accounts payable $15,000 Notes payable 5,000 Total current liabilities 20,000 Long-term debt 40,000 Common stock 40,000 Retained earnings 50,000 Total ownersâ equity 90,000 Total Liabilities and OE $150,000
Select one answer
A- $33,750
B- $34,656.25
C- $30,906.25
D- $37,500
E- $22,500
Related questions
20. Brigman Inc. has the following financial statementinformation for 2009 and 2008:
Balance Sheet Information: | 2009 | 2008 | |
Assets: | |||
Cash | $ 5,000 | $ 12,000 | |
Accounts receivable | 14,000 | 10,000 | |
Inventory | 35,000 | 30,000 | |
Total current assets | $ 54,000 | $ 52,000 | |
Property and Equipment (net) | 50,000 | 45,000 | |
Total assets | $104,000 | $ 97,000 | |
Liabilities: | |||
Accounts payable | $ 9,000 | $ 3,000 | |
Salaries payable | 3,000 | 1,000 | |
Total current liabilities | $ 12,000 | $ 4,000 | |
Notes payable | 20,000 | 25,000 | |
Total liabilities | $ 32,000 | $ 29,000 | |
Stockholders' Equity: | |||
Common stock | $ 40,000 | $ 40,000 | |
Retained earnings | 32,000 | 28,000 | |
Total stockholders' equity | $ 72,000 | $ 68,000 | |
Total liabilities and stockholders' equity | $104,000 | $ 97,000 | |
Income Statement Information: | |||
Net sales | $650,000 | $556,000 | |
Cost of goods sold | 380,000 | 290,000 | |
Gross profit | $270,000 | $266,000 | |
Selling and administrative expenses | 75,000 | 70,000 | |
Interest expense | 4,000 | 10,000 | |
Income before income taxes | $191,000 | $186,000 | |
Income tax expense | 57,300 | 56,300 | |
Net income | $133,700 | $129,700 | |
Other Information: | |||
Number of common shares outstanding | 4,000 | 4,000 | |
Dividends paid | $ 0 | $ 0 | |
Market price per share (12/31) | $40 | $30 | |
Income tax rate | 30% | 30.27% |
Required: Compute the following ratios for the year endingDecember 31, 2009: (round to two decimal places)
A. | Inventory turnover |
B. | Return on assets (ROA) ratio |
C. | Asset turnover ratio |
D. | Earnings per share (EPS) |
E. | Price earnings (P/E) ratio. |
F. Return on common stockholdersâ equity
G. Current ratio
H. Quick ratio
I. Debt-to-equity ratio
The balance sheet and the income statement for the year endedDecember 31, 2016 for Johnson Inc. follows. During 2016, cash of15,000 was paid for building and equipment, 10,000 was paid forretirement of notes payable, and $68,000.was paid for cashdividends. . During 2016, cash was received from issuance ofstock.
| Balance Sheet As of December, 31. | ||
2016 | 2015 | |
Cash | $ 25,000 | $ 20,000 |
Accounts receivable, net | 60,000 | 70,000 |
Inventory | 80,000 | 100,000 |
Land | 50,000 | 50,000 |
Building and equipment | 130,000* | 115,000 |
Accumulated depreciation | (85,000) | (70,000) |
Total assets | $260,000 | $285,000 |
Accounts payable | $ 30,000 | $ 35,000 |
Income taxes payable | 4,000 | 3,000 |
Wages payable | 5,000 | 3,000 |
Current notes payable | 50,000** | 60,000 |
Common stock | 110,000*** | 100,000 |
Retained earnings | 61,000 | 84,000 |
Total liabilities and stockholders's equity | $260,000 | $285,000 |
| Income Statement For the Year Ended December 31, 2016 | ||
Sales | $500,000 | |
Less expenses: | ||
Cost of goods sold | $330,000 | |
Selling and administrative expenses | 90,000 | |
(includes depreciation of $15,000) | ||
Interest expense | 5,000 | |
Total expenses | 425,000 | |
Income before taxes | $ 75,000 | |
Income tax expense | 30,000 | |
Net income | $ 45,000 | |
(Required) Prepare the statement of cash flows for 2016. Presentcash flows from operations using the indirect approach..
