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