Use the following information to create a revised forecast of the year 3 balance sheet for Finns
Question:
Use the following information to create a revised forecast of the year 3 balance sheet for Finns’ Fridges. Cash will increase by the forecast EBITDA amount (see Practice Problem 28); it will be reduced by $1,050 to purchase new equipment, $552 for year 2 payables, and $800 for debt repayment. The property and equipment (net) account will increase by $1,050 (new fridges purchased) but must be reduced by the $1,422 amortization expense. Interest and tax payable will reflect the respective expenses on the forecast income statement (again, see Practice Problem 28). Dividends payable will be $270. Long-term debt will be reduced by $800, and the retained earnings figure is $718. With this revised forecast, determine if any additional external financing is required.
Finns’ Fridges is a company created by twin brothers David and Douglas Finn, who rented small refrigerators to other students in their college dormitory. Use the following statements to answer the questions about Finns’ Fridges.
Balance Sheet for Finns' Fridges (End of the year indicated) Year 1 ($) Year 2 (S) Assets Cash Property and equipment (net) Total assets Liabilities and Owners' Equity Interest payable Tax payable Dividends payable Long-term debt Total liabilities Common shares Retained earnings Total owners' equity Total liabilities and owners' equity 1,150 3,840 4,990 493 3,888 4,381 160 182 210 2,400 2,952 1,000 429 1,429 4,381 200 200 3,200 3,777 1,000 213 1,213 4,990 Income Statement for Finns' Fridges (For the full year indicated) Year 1 (S) Year 2 ($) 2,200 220 Revenues (net of bad debts) Selling and administrative expenses Loss (stolen equipment) EBITDA Amortization expense EBIT Interest expense Earnings before tax Tax (30%) Net income Earnings per share (100 shares) Dividends per share 1,950 0 160 1,790 1,000 790 200 590 0 1,980 1,212 768 160 608 182 426 4.26 2.10 413 4.13 2.00
Step by Step Answer:
Cash year 3 Cash year 2 EBITDA New equipment year 2 Payables Debt repayment 493 2340 ...View the full answer
Introduction To Corporate Finance
ISBN: 9781118300763
3rd Edition
Authors: Laurence Booth, Sean Cleary
Students also viewed these Accounting questions
-
Use the following information to create a regression model: A. Calculate the sample mean, variance, and standard deviation for X and for Y. B. Calculate the sample covariance and the correlation...
-
Use the following information to calculate accounts receivable on July 31, 2018 and the amount of accounts receivable written off in 2018. Assume that all sales are oncredit: July 31 2018 2017...
-
Use the following information to calculate accounts receivable on December 31, 2017 and the amount of accounts receivable written off during2017: December 31 2017 Accounts receivable Allowance for...
-
Calculate the moment of inertia about the base of composite lamina made up of a semicircle of 120 mm base diameter is removed from base of rectangle 120 mm X 500 mm such that lamina is symmetrical to...
-
Describe how definitions of income, revenues, and expenses have changed in statements issued by successive standard-setting bodies.
-
Mike is earning $21 per hour. He worked for 40 hours this week. Calculate Employee and Employer CPP and EI CPP rate 4.95% and $3,500 per year exemption ( weekly exemption will be 3500/12) EI 1.88% 1....
-
Integrate the Blasius equation (Eq, 9.14) numerically to determine the boundary layer profile for laminar flow past a flat plate. Compare your results with those of Table 9.1. Eq. 9.14(a, b) Table...
-
In fiscal 2017, Ruthilda Inc. (Ruthilda) decided to exercise its option to redeem its outstanding bond issue before the maturity date in 2024. The bonds had a face value of $6,000,000 and Ruthilda...
-
Given that 57.7 fex is equal to 1 gal and that 14.3 glo is equal to 1 day, how many cL/hr are there in 0.568 fex/glo? ( NOTE: A fex and glo are are both fictitious units of volume and time,...
-
The State of Dakota seeks to increase the investment of new business in the state by providing the best wireless communications environment in the country. Dakota has vast land areas suitable for...
-
Use the average dividend payout ratio from years 1 and 2, and the forecast net income figure from Practice Problem 28, to estimate the total amount of dividends that will be paid by the company in...
-
Use the year 2 financial statements for Finns Fridges to determine the companys sustainable growth rate. Finns Fridges is a company created by twin brothers David and Douglas Finn, who rented small...
-
Suppose in 2022 that Campbell Soup Company reported average total assets of $6,265 million, net sales of $7,586 million, and net income of $736 million. What was Campbell Soups return on assets?
-
conduct Independent Research on the following topics: (1) Maslow's Hierarchy of Needs (2) Fredrick Herzberg's Motivator-Hygiene Theory (3) McGregor's "Theory X and Theory Y" (4) Hersey and Blanchard...
-
How has Netflix used neural networks to improve its marketing strategy, and what benefits has it gained from this approach? What are the ethical considerations associated with using neural networks...
-
Discuss how the characteristics of the nursing profession assist with the process of delegation and the need for delegation and what are 2 barriers to delegation.
-
Assume that an investor is offered a choice of a treasury bond that is expected to return 1.5% or a corporate bond. According to one of the principles of finance, what would induce the investor to...
-
Does product quality influence what you purchase? Do you believe that good quality equals customer satisfaction?
-
In order for a test to be normed and standardized it must be tested on ________. a. A group of same-age peers b. A representative sample c. Children with mental disabilities d. Children of average...
-
(a) Prove that form an orthonormal basis for R3 for the usual dot product. (b) Find the coordinates of v = (1, 1, 1)T relative to this basis. (c) Verify formula (5.5) in this particular case. 48-65...
-
Based on the information for Norwegian Bristling Company for the year ended December 31, 2018: a. How much is the firms net working capital and what is the debt ratio? b. Complete a statement of cash...
-
To supplement your planned retirement, you estimate that you need to accumulate $220,000 in 42 years. You plan to make equal annual end-of-year deposits into an account paying 8 % annual interest. a....
-
Given the mixed streams of cash flows shown in the following table, answer parts (a) and (b): a. Find the present value of each stream, using a 15 % discount rate. b. Compare the calculated present...
-
As part of your personal budgeting process, you have determined that at the end of each of the next five years you will incur significant maintenance expenses on your home. You'd like to cover these...
-
How can a financial risk can be managed? What is financial risk? what does it include and exclude? What do we study in the financial risk manager?
-
A manufactured product has the following Information for June. Direct materials Direct labor Overhead Units manufactured Standard Quantity and Cost 6 pounds @ $8 per pound 3 DLH @ $17 per DLH 3 DLH @...
-
BatCo makes baseball bats. Each bat requires 2.00 pounds of wood at $16 per pound and 0.25 direct labor hour at $20 per hour. Overhead is assigned at the rate of $40 per direct labor hour. Assume the...
Study smarter with the SolutionInn App