how much additional financing is needed?

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question

Based on the forecast how much additional financing is needed? 

Income Statement
Assumption 2014
Sale (Turnover)
13%
422.7
Cost of sales
40% of sales 169.1
Gross profit
253.6
Operating expenses
52% of sales 219.8
Interest expenses
6% of debt
3.4
Profit before tax
30.5
Тах
30% of PBT 9.1
Profit after tax (net income)
21.3
Dividends
Fixed
10.9
Retained earning
10.4
Balance Sheet
Assumption 2014
Cash
Plug
5.1
Account receivable
8% of sales 33.8
Inventories
14% of sales 59.2
Current assets
4.9% of sales 20.7
Fixed assets
30% of sales 126.8
Other assets
1.8% of sales 7.6
Total assets
253.2
Account payable
4.2% of sales 17.8
Таx рayable
2% of sales 8.5
Аccruals
3.7% of sales 15.6
Overdrafts
Plug
0.0
Current liabilities
4.2% of sales 17.8
Long-term liabilities
Fixed
61.2
Other liabilities
0.1% of sales 0.4
Shareholders' equity
132.0
Total liabilities and equity
253.2
Transcribed Image Text:Income Statement Assumption 2014 Sale (Turnover) 13% 422.7 Cost of sales 40% of sales 169.1 Gross profit 253.6 Operating expenses 52% of sales 219.8 Interest expenses 6% of debt 3.4 Profit before tax 30.5 Тах 30% of PBT 9.1 Profit after tax (net income) 21.3 Dividends Fixed 10.9 Retained earning 10.4 Balance Sheet Assumption 2014 Cash Plug 5.1 Account receivable 8% of sales 33.8 Inventories 14% of sales 59.2 Current assets 4.9% of sales 20.7 Fixed assets 30% of sales 126.8 Other assets 1.8% of sales 7.6 Total assets 253.2 Account payable 4.2% of sales 17.8 Таx рayable 2% of sales 8.5 Аccruals 3.7% of sales 15.6 Overdrafts Plug 0.0 Current liabilities 4.2% of sales 17.8 Long-term liabilities Fixed 61.2 Other liabilities 0.1% of sales 0.4 Shareholders' equity 132.0 Total liabilities and equity 253.2
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Analytical Techniques
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education