INCOME STATEMENT | BALANCE SHEET | |||||||
Sales | $ | 26,700 | Assets | $ | 119,000 | Debt | $ | 27,800 |
Costs | 16,400 | Equity | 91,200 | |||||
Taxable income | $ | 10,300 | Total | $ | 119,000 | Total | $ | 119,000 |
Taxes (32%) | 3,296 | |||||||
Net income | $ | 7,004 |
Assets and costs are proportional to sales. Debt and equity are not. A dividend of $3,242.8 was paid, and the company wishes to maintain a constant payout ratio. Next year’s sales are projected to be $37,113. What is the external financing needed?
Growth rate in sales=(37113-26700)/26700=39%
Dividend payout ratio=Dividend/Net income
(3242.8/7004)=0.462992575
Sales | 37113 |
Costs(16400*1.39) | 22796 |
Taxable income | $14317 |
Taxes(32%*$14317) | $4581.44 |
Net income | $9735.56 |
Less:Dividends($9735.56*0.462992575) | 4507.492 |
Addition to Retained earnings | $5228.068 |
Total Assets would be=$119,000*1.39=$165410
Total equity=$91200+Addition to retained earnings
=(91200+5228.068)=$96428.068
Total Assets=Total equity+Total debt
Hence external financing needed=$165410-(96428.068+27800)
=$41181.932
INCOME STATEMENT BALANCE SHEET Sales $ 26,700 Assets $ 119,000 Debt $ 27,800 Costs 16,400...
2.
Income Statement Sales Costs Balance Sheet $25,400 Assets $61,000 Debt $26,900 Equity 34,100 17,300 Taxable 8,100 Total $61.000 Total $ 61000 income Taxes (21%) 1701 Net incomes 6,399 Assets and costs are proportional to sales. Debt and equity are not. A dividend of $2,100 was paid, and the company wishes to maintain a constant payout ratio. Next year's sales are projected to be $29,210. What is the external financing needed? (Do not round intermediate calculations.)
2.
Income Statement Sales Costs Balance Sheet $25,400 Assets $61,000 Debt $26,900 Equity 34,100 17,300 Taxable 8,100 Total $61.000 Total $ 61000 income Taxes (21%) 1701 Net incomes 6,399 Assets and costs are proportional to sales. Debt and equity are not. A dividend of $2,100 was paid, and the company wishes to maintain a constant payout ratio. Next year's sales are projected to be $29,210. What is the external financing needed? (Do not round intermediate calculations.)
The most recent financial statements for Sam Inc, are shown here: Income Statement Balance Sheet Sales $25,400 Assets $61,000 Debt $26,900 Costs $17,300 Equity $34,100 Taxable Income $8,100 Total $61,000 Total $61,000 Taxes (21%) $1,701 Net Income $6,399 Assets and costs are proportional to sales. Debt and equity are not. A dividend of $2,100 was paid, and the company wishes to maintain a constant payout ratio. Next year’s sales are projected to be $29,210. What is the external Financing needed?
The most recent financial statements for Cardinal, Inc., are shown here: Income Statement Balance Sheet Sales $ 31,400 Assets $ 74,000 Debt $ 37,400 Costs 18,450 Equity 36,600 Taxable income $ 12,950 Total $ 74,000 Total $ 74,000 Taxes (24%) 3,108 Net income $ 9,842 Assets and costs are proportional to sales. Debt and equity are not. A dividend of $3,800 was paid, and the company wishes to maintain a constant payout ratio. Next year’s sales are projected to be...
The most recent financial statements for GPS, Inc., are shown here: Income Statement Balance Sheet $23,600 Assets $119,000 Debt Sales Costs Taxable income Taxes (35%) $31,600 87,400 $119,000 15,800 $7,800 Total Equity $119,000 Total 2,730 $5,070 Net income Assets and costs are proportional to sales. Debt and equity are not. A dividend of $1,560 was paid, and the company wishes to maintain a constant payout ratio. Next year's sales are projected to be $28,800. Required: What is the external financing...
The most recent financial statements for Cardinal, Inc., are shown here: Income Statement Balance Sheet Sales $ 33,000 Assets $ 77,200 Debt $ 40,200 Costs 18,650 Equity 37,000 Taxable income $ 14,350 Total $ 77,200 Total $ 77,200 Taxes (24%) 3,444 Net income $ 10,906 Assets and costs are proportional to sales. Debt and equity are not. A dividend of $4,200 was paid, and the company wishes to maintain a constant payout ratio. Next year’s sales are projected to be...
The most recent financial statements for Bello, Ic., are shown here: Income Statement Balance Sheet $ 46,000 Assets $153,000 $41,200 27,800 Sales Debt Costs Equity 107,000 polnts Taxable $ 13,400 $153,000 $153,000 Total Total income eBook Taxes (23%) 3,082 Net income $ 10,318 Hint Print Assets and costs are proportional to sales; debt and equity are not. A dividend of $3,700 was paid, and the company wishes to maintain a constant payout ratio. Next year's sales are projected to be...
The most recent financial statements for Heine, Inc., are shown here: Income Statement Balance Sheet Sales $ 28,200 Assets $ 57,500 Debt $ 25,300 Costs 20,100 Equity 32,200 Taxable income $ 8,100 Total $ 57,500 Total $ 57,500 Taxes (40%) 3,240 Net income $ 4,860 Assets and costs are proportional to sales. Debt and equity are not. A dividend of $1,600 was paid, and the company wishes to maintain a constant payout ratio. Next year’s...
The most recent financial statements for Heine, Inc., are shown here: Income Statement Balance Sheet Sales $ 30,000 Assets $ 56,100 Debt $ 20,500 Costs 22,000 Equity 35,600 Taxable income $ 8,000 Total $ 56,100 Total $ 56,100 Taxes (40%) 3,200 Net income $ 4,800 Assets and costs are proportional to sales. Debt and equity are not. A dividend of $2,200 was paid, and the company wishes to maintain a constant payout ratio. Next year’s...
The most recent financial statements for Bello, Inc., are shown here: Income Statement Balance Sheet Sales $ 40,800 Assets $ 151,000 Debt $ 45,000 Costs 27,600 Equity 106,000 Taxable income $ 13,200 Total $ 151,000 Total $ 151,000 Taxes (21%) 2,772 Net income $ 10,428 Assets and costs are proportional to sales; debt and equity are not. A dividend of $3,600 was paid, and the company wishes to maintain a constant payout ratio. Next year’s sales are projected...