1answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
andreev551 [17]
2 years ago
10

The Most recent financial statements for Moose Tours, Inc., appear below. Sales for 2016 are projected to grow by 20 percent. In

terest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales.
2015 Income Statement

Sales $751,000

Costs $586,000

Other Expenses$ 22,000

Earings before Interest and taxes $143,000

Interest Expense $18,000

Taxable Income $125,000

Taxes (40%) $50,000

Net Income $75,000

Dividends $30,000

Addition to retained earnings $45,000

Balance Shhet as of December 31,2015

Assets

Current Assets

Cash $21,040

Accounts Receivable $33,360

Inventory $70,230

Total $ 124,720

FIxed Assets

Net Plant and equipment $240,000

Total Assets $364,720

Liabilities and Owner;s Equity

Current liablities

Accouts Payable $55,200

Notes Payable $14,400

Total $69,600

Long Term Debt $134,000

Owners equity

Common Stock and paid in surplus $120,000

Retained Earnings $41,420

Total $161,120

Total liabilities and owner's equity $364,720

If the firm is operating at full capacity and no new debt or equity is issued, what external finaning is needed to support the 20 percent growth rate in sales?
Business
1 answer:
Aneli [31]2 years ago
3 0

Answer:

$5,006.07

Explanation:

The external financing needed = Projected Increase in Assets - Increase in Liabilities - Increase in Retained Earnings

Projected Increase in Asset = Assets Value*Sales Growth Rate

Projected Increase in Assets = $364,720 * 20%

Projected Increase in Assets = $72,944

Increase in Liabilities = Liabilities * Sales Growth Rate

Increase in Liabilities = $69,600 * 20%

Increase in Liabilities = $13,920

<em>To calculate the Increase in Retained Earning, the below calculations are needed:</em>

a. Profit Margin Rate = Net Income / Sales * 100

Profit Margin Rate = 75,000 / 751,000 * 100

Profit Margin Rate = 9.99%

b. Dividend Payout Ratio = Dividend / Net Income * 100

Dividend Payout Ratio = 30,000 / 75,000 * 100

Dividend Payout Ratio = 0.4

Dividend Payout Ratio = 40%

Retention Rate = 1 - Dividend Payout Ratio

Retention Rate = 1 - 0.40

Retention Rate = 0.60

Retention Rate = 60%

c. Expected Sales = $751,000 * 1.20 = $901,200

So, the Increase in Retained Earning = Expected Sales * Profit Margin * Retention Rate = $901,200 *9.99% * 60% = $54,017.93

Therefore, External Fund Needed = $72,944 - $13,920 - $54,017.93 = $5,006.07

You might be interested in
Suppose a bakery reports this​ information: beginning raw materials inventory $4,000 ending raw materials inventory 3,000 beginn
photoshop1234 [79]
To calculate cost of direct materials used, you take Purchases of raw materials and subtract the change in raw materials. The idea is that the cost of raw materials used will be however much raw materials decreased during the period plus the purchase of raw materials.  Beginning raw materials is 4000, and ending raw materials is 3000, a change of -1000. Purchases of raw materials were 99,000. The Cost of Direct Materials is 99,000 - (-1000) = 100,000. 
6 0
3 years ago
What is the set of official government statistics on aggregate economic activity in production, income, investment and savings?
IrinaK [193]
What is the set of official government statistics on aggregate economic activity in production, income, investment and savings?
4 0
3 years ago
Sub to thunderoflight12 for free brainlistSub to thunderoflight12 for free brainlistSub to thunderoflight12 for free brainlist
Maslowich
nah I’m good !!! Lol
8 0
3 years ago
Read 2 more answers
Delaney company is considering replacing equipment which originally cost $600,000 and which has $420,000 accumulated depreciatio
Gelneren [198K]
From the given original cost and the total accumulated depreciation of the old equipment, it can be seen that the value of the equipment should still be $180,000.
                            salvage value = $600,000 - $420,000 = $180,000
Given that it can be sold for only $18,000, the sunken cost is $162,000. 
                            sunken cost = $180,000 - $18,000 = $162,000
7 0
3 years ago
Why is credibility important to convey to your customer?
Akimi4 [234]
The more credible your site,the more likely your prospect are to make contact with you
6 0
3 years ago
Other questions:
  • A weaker dollar benefits ---------- and hurts-----------
    5·1 answer
  • Junk bonds are offered at higher interest rates than government bonds or corporate bonds with good ratings.
    5·1 answer
  • What is the difference between patronage and the merit principle?
    5·1 answer
  • Katherine, Alliah, and Paulina form a partnership. Katherine contributes $150,000. Alliah contributes $150,000, and Paulina cont
    10·1 answer
  • Jeanine Baker makes floral arrangements. She has 18 different cut flowers and plans to use 7 of them. How many different selecti
    14·1 answer
  • Suppose that a chicken farm uses a nearby stream to dispose of the wastes released by its chickens. These wastes flow downstream
    11·1 answer
  • The accounting manager of Gateway Inns has noted that every time the inn's average occupancy rate increases by 3.3 percent, the
    10·1 answer
  • The introduction of diet coke by the Coca Cola Company is an example of ________.A) line extensionB) brand harmonizationC) categ
    15·1 answer
  • Assume the economy is operating at less than full employment. An expansionary monetary policy will cause interest rates to _____
    15·1 answer
  • During the ________ stage, various elements of the marketing mix must be developed for testing such as copyrights, tentative adv
    15·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!