1. Calculate EFN (reconciled with Income Statement) 2. Prepare a projected income statement and balance sheet for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Cash Marketable securities Accounts receivable Inventory Total current Building Equipment. Total Taxes Net income Dividends Addition to retained earnings Sales Cost of goods sold Gross profit Selling and administrative expenses EBIT Interest (15,000 @ 8% + 30,000 @ 12%) EBT 1. 2. Ren Company 2022 Balance Sheet S. $5,000 5,000 10,000 35.000 55,000 100,000 15.000 4 $170.000 Accounts payable Taxes payable Accruals Total current Notes payable (8%) Bonds payable (12%) Common stock Retained earnings Total Ren Company 2022 Income Statement Schedule of Projection Assumptions for Year Ending 2023 $245,000 183.750 61,250 29.296 31,954 $ 3,000 12,000 3.500 18,500 15,000 30,000 48,000 58.500 $170,000 4.800 27,154 8,146 19,008 15.000 $ 4,008 $25,000 sales increase. Marketable securities are not spontaneous. $5,000 new equipment, net COGS is 75% of sales and Selling and administrative expenses is 12% of sales. 6. $5,000 of Bonds Payable will be retired and will NOT be rolled over.* 7. 80% of EFN financed with debt costing 11%. 8. Remaining EFN from external equity. 9. Taxes will remain at same effective tax rate as 2022. 10. Dividends payout ratio will remain the same as 2022. % 100 25 12 13 *Will have an impact on existing interest expense calculation in EFN and Projected Income Statement Cash Marketable securities Accounts receivable Inventory Total current Building Equipment. Total Taxes Net income Dividends Addition to retained earnings Sales Cost of goods sold Gross profit Selling and administrative expenses EBIT Interest (15,000 @ 8% + 30,000 @ 12%) EBT 1. 2. Ren Company 2022 Balance Sheet S. $5,000 5,000 10,000 35.000 55,000 100,000 15.000 4 $170.000 Accounts payable Taxes payable Accruals Total current Notes payable (8%) Bonds payable (12%) Common stock Retained earnings Total Ren Company 2022 Income Statement Schedule of Projection Assumptions for Year Ending 2023 $245,000 183.750 61,250 29.296 31,954 $ 3,000 12,000 3.500 18,500 15,000 30,000 48,000 58.500 $170,000 4.800 27,154 8,146 19,008 15.000 $ 4,008 $25,000 sales increase. Marketable securities are not spontaneous. $5,000 new equipment, net COGS is 75% of sales and Selling and administrative expenses is 12% of sales. 6. $5,000 of Bonds Payable will be retired and will NOT be rolled over.* 7. 80% of EFN financed with debt costing 11%. 8. Remaining EFN from external equity. 9. Taxes will remain at same effective tax rate as 2022. 10. Dividends payout ratio will remain the same as 2022. % 100 25 12 13 *Will have an impact on existing interest expense calculation in EFN and Projected Income Statement
Expert Answer:
Answer rating: 100% (QA)
To calculate the External Financing Needed EFN and project the income statement and balance sheet for 2019 reconciled we need to follow this process Calculate EFN 1 Forecast Sales COGS Selling and Adm... View the full answer
Related Book For
Financial Statement Analysis
ISBN: 978-0078110962
11th edition
Authors: K. R. Subramanyam, John Wild
Posted Date:
Students also viewed these finance questions
-
A drug company expects the NPV of the expenditures on its clinical drug trials will be $105 million at the start of commercialization. Commercialization is either expected to be a huge success or a...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-6. On December 12, Irene purchased the building where her store is located. She paid...
-
Pamela Albright is the manager of the audit of Stanton Enterprises, a public company that manufactures formed steel subassemblies for other manufacturers. Albright is planning the 2018 audit and is...
-
The system shown consists of 3 cables. For example; cable C12 joins points 1 and 2. The coordinates of point 1 are (6.4, 0, 0) m, those of point 2 are (0, 9.5, -6.1) m, and those of point 3 are (0,...
-
Under the UCC, a contract for a sale of goods must normally state a quantity so that a court will have a basis for determining a remedy. Here, Ambers alleged oral contract did not include a specific...
-
In Exercises match the equation with its graph. [The graphs are labeled (a), (b), (c), (d), (e), and (f).] (a) (b) (c) (d) (e) (f) 3 6 4 Z 56
-
Petitioner Salman was indicted for federal securities-fraud crimes for trading on inside information he received from a friend and relative-by-marriage, Michael Kara, who, in turn, had received the...
-
The stockholders' equity section of the balance sheet for Brawner Company at December 31, 2012, is as follows: Required a. What is the par value per share of the preferred stock? b. What is the...
-
Who is Tesla's auditor? Did Tesla's receive a "clean" (unmodified) audit opinion? How many critical audit matters were discussed in Tesla's audit report?
-
the aisles. They line up 10 deep at checkouts with carts full of Trader Joe's exclusive $2.99 Charles Shaw wine-aka "Two- Buck Chuck"-and an assortment of other exclusive gourmet products at...
-
SECTION 2. Short Answer Questions. 1) (10 points total) Consider the neighbourhood sorting model discussed in class. Suppose that everyone prefers rich neighbours to poor neighbours. Assume that...
-
Create the scanner object to read input from the user Scanner keyedInput = new Scanner(System.in); // Declare variables int num; String name; // Get the user's name System.out.println("Please enter...
-
The Key West Corporation is assembling information to determine its Cash Budget for next year. Key West has the following information it obtained for Quarter 4: a Beginning Cash Balance of $75,000,...
-
A carnival manager counted 275 ticket receipts after the first day of the carnival. The price for an adult ticket was $11.50, and the price for a student ticket was $10. The total amount of money...
-
Consider | u + v | and | u | + | v |. (a) Are the values of the expressions always equal? If not, under what conditions are they unequal? (b) If the two expressions are not equal for certain values...
-
Given that the value of the company after the offering is complete is $16,632,000, what is the ex-rights price after the offering is complete)?
-
1. d. 15 points Consider the Diamond-Dybvig model of bank risk developed in Chapter 13. Suppose that instead of storage, fiat money provides a means to save for either one or two periods. Due to...
-
C- Consider the following scenario:- A supermarket needs to develop the following software to encourage regular customers. For this, the customer needs to supply his/her residence address, telephone...
-
Kampa Company and Arbor Company are similar firms that operate in the same industry. Arbor began operations in 2001 and Kampa in 1995. In 2006, both companies pay 7% interest on their debt to...
-
How does the payment of dividends on preferred stock affect the EPS computation?
-
Using the income statement and balance sheets of Niagara Company below, prepare a statement of cash flows for the year ended December 31, Year 9, using the directmethod. NIAGARA COMPANY Income...
-
Write down the time evolution equation for Heisenberg operators, calculating explicitly the evolution Hamiltonian, in the case of a free particle, and then calculate explicit expressions for...
-
For a harmonic oscillator of frequency \(\omega\), calculate the explicit time-dependent \(a(t), a^{\dagger}(t)\) operators in the picture with \(\hat{W}(t)=\exp \left[2 i \omega \hat{a}^{\dagger}...
-
Write down the time evolution operator and the differential equation that it satisfies for a onedimensional particle in a potential \(V(x)\).
Study smarter with the SolutionInn App