Problem 3-13 External Funds Needed

The Optical Scam Company has forecast a sales growth rate of 20 percent for next year. The current financial statements are shown here:

Income Statement
Sales			$	31,600,000
Costs				26,675,500
Taxable income			$	4,924,500
Taxes				1,723,575
Net income			$	3,200,925
Dividends	$	1,280,370
Addition to retained earnings		1,920,555

Balance Sheet
Assets				Liabilities and Equity
Current assets	$	7,320,000		Short-term debt	$	5,688,000
				Long-term debt		6,636,000
Fixed assets		20,172,000
				Common stock	$	1,594,000
				Accumulated retained earnings		13,574,000
				Total equity	$	15,168,000
Total assets	$	27,492,000		Total liabilities and equity	$	27,492,000

a.	Calculate the external financing needed for next year. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)

External financing needed

$

b-1.	Prepare the firms pro forma balance sheet for next year. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.)

Balance Sheet
Assets		Liabilities and equity
Current assets	$	Short-term debt	$
		Long-term debt
Fixed assets
		Common stock	$
		Accumulated retained earnings
		Total equity
Total assets	$	Total liabilities and equity	$

b-2.	Calculate the external financing needed. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.)

External financing needed

$

c.	Calculate the sustainable growth rate for the company based on the current financial statements. (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)

Sustainable growth rate

%