Question: Continue from the previous two questions. Based on Tim's expectation of 7% sales growth and payout ratio of 80% of net income next year, Tim

Continue from the previous two questions. Based on Tim's expectation of 7% sales growth and payout ratio of 80% of net income next year, Tim developed the pro forma financial statements based on the current financial statements given below. What is the amount of net new financing needed for Jim's Espresso?

Answer: The total new financing will be $ . (Round to the nearest dollar. For excess in funding, enter a negative number.)

Income Statement
Sales $400,000
- Costs Except Depreciation 300,000
EBITDA 100,000
- Depreciation 40,000
EBIT 60,000
- Interest Expense (net) 1,600
Pretax Income 58,400
- Income Tax (35%) 23,360
Net Income $35,040
Balance Sheet
Assets
Cash and Equivalents $8,000
Accounts Receivable 32,000
Inventories 12,000
Total Current Assets 52,000
Property, Plant and Equipment 48,000
Total Assets $100,000
Liabilities and Equity
Accounts Payable $36,000
Debt 16,000
Total Liabilities 52,000
Stockholders' Equity 48,000
Total Liabilities and Equity $100,000

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!