Notes for 2024: Sales are estimated to be $85,000 in 2024 Assume the following: COGS are Variable $2000 of the Operating Expenses are Fixed Depreciation and the Remainder of the Operating Expenses are Fixed The firm will maintain its dividend payout ratio this year Cash, Accounts Receivable, Inventories, Net Plant, Accounts Payable and Accrued Payables are Spontaneous Market Securities, Bonds Payable and Common Stock are Discretionary $500 of Bonds Payable are Current and Will be Repaid at the Beginning of the Year Below is the 2023 Income Statement and Balance Sheet data you will be using to complete your forecast. Income Statement For the Year Ended December 31, 2023 Sales 70,000 COGS 45,000 Gross Profit 25,000 Operating Expenses 8,000 Depreciation 5,000 13,000 EBIT 12, 000 Interest Expense 1,300 EBT 10, 700 Tax Expense 2, 247 Earning After Taxes 8, 453 Dividends 3,000 Addition to Retained Earnings 5, 453 Balance Sheet December 31, 2023 Cash 8, 100 Marketable Securities 2,000 Accounts Receivable 10, 100 Inventories 6,000 Plant, Net 20,000 Total Assets 46,200 Accounts Payable 7,000 Accrued Payables 3, 200 Bonds Payable 10,000 Common Stock 15,000 Retained Earnings 11,000 46,200 External Financing - Total Liabilities and Equity 46,200 Referencing your Cash Flow, what is the Net Increase ( Decrease) in Cash as of December 31, 2024? Enter your amount as a whole number, no decimals. Referencing your Cash Flow, what is your December 31, 2024 year-end Cash and Equivalents amount? Enter your amount as a whole number, no decimals. Referencing your Cash Flow, what is your Net Cash Provided by Operations as of December 31, 2024? Enter your amount as a whole number, no decimals.
Notes for 2024: Sales are estimated to be $85,000 in 2024 Assume the following: COGS are Variable $2000 of the Operating Expenses are Fixed Depreciation and the Remainder of the Operating Expenses are Fixed The firm will maintain its dividend payout ratio this year Cash, Accounts Receivable, Inventories, Net Plant, Accounts Payable and Accrued Payables are Spontaneous Market Securities, Bonds Payable and Common Stock are Discretionary $500 of Bonds Payable are Current and Will be Repaid at the Beginning of the Year Below is the 2023 Income Statement and Balance Sheet data you will be using to complete your forecast. Income Statement For the Year Ended December 31, 2023 Sales 70,000 COGS 45,000 Gross Profit 25,000 Operating Expenses 8,000 Depreciation 5,000 13,000 EBIT 12, 000 Interest Expense 1,300 EBT 10, 700 Tax Expense 2, 247 Earning After Taxes 8, 453 Dividends 3,000 Addition to Retained Earnings 5, 453 Balance Sheet December 31, 2023 Cash 8, 100 Marketable Securities 2,000 Accounts Receivable 10, 100 Inventories 6,000 Plant, Net 20,000 Total Assets 46,200 Accounts Payable 7,000 Accrued Payables 3, 200 Bonds Payable 10,000 Common Stock 15,000 Retained Earnings 11,000 46,200 External Financing - Total Liabilities and Equity 46,200 Referencing your Cash Flow, what is the Net Increase ( Decrease) in Cash as of December 31, 2024? Enter your amount as a whole number, no decimals. Referencing your Cash Flow, what is your December 31, 2024 year-end Cash and Equivalents amount? Enter your amount as a whole number, no decimals. Referencing your Cash Flow, what is your Net Cash Provided by Operations as of December 31, 2024? Enter your amount as a whole number, no decimals.
Intermediate Financial Management (MindTap Course List)
13th Edition
ISBN:9781337395083
Author:Eugene F. Brigham, Phillip R. Daves
Publisher:Eugene F. Brigham, Phillip R. Daves
Chapter17: Dynamic Capital Structures And Corporate Valuation
Section: Chapter Questions
Problem 3P
Related questions
Question
Transcribed Image Text:Notes for 2024: Sales are estimated to be $85,000 in 2024 Assume the following: COGS are Variable $2000 of the Operating Expenses are Fixed Depreciation and the
Remainder of the Operating Expenses are Fixed The firm will maintain its dividend payout ratio this year Cash, Accounts Receivable, Inventories, Net Plant, Accounts Payable
and Accrued Payables are Spontaneous Market Securities, Bonds Payable and Common Stock are Discretionary $500 of Bonds Payable are Current and Will be Repaid at the
Beginning of the Year Below is the 2023 Income Statement and Balance Sheet data you will be using to complete your forecast. Income Statement For the Year Ended
December 31, 2023 Sales 70,000 COGS 45,000 Gross Profit 25,000 Operating Expenses 8,000 Depreciation 5,000 13,000 EBIT 12, 000 Interest Expense 1,300 EBT 10, 700
Tax Expense 2, 247 Earning After Taxes 8, 453 Dividends 3,000 Addition to Retained Earnings 5, 453 Balance Sheet December 31, 2023 Cash 8, 100 Marketable Securities
2,000 Accounts Receivable 10, 100 Inventories 6,000 Plant, Net 20,000 Total Assets 46,200 Accounts Payable 7,000 Accrued Payables 3, 200 Bonds Payable 10,000
Common Stock 15,000 Retained Earnings 11,000 46,200 External Financing - Total Liabilities and Equity 46,200 Referencing your Cash Flow, what is the Net Increase (
Decrease) in Cash as of December 31, 2024? Enter your amount as a whole number, no decimals. Referencing your Cash Flow, what is your December 31, 2024 year-end
Cash and Equivalents amount? Enter your amount as a whole number, no decimals. Referencing your Cash Flow, what is your Net Cash Provided by Operations as of
December 31, 2024? Enter your amount as a whole number, no decimals.
AI-Generated Solution
AI-generated content may present inaccurate or offensive content that does not represent bartleby’s views.
Unlock instant AI solutions
Tap the button
to generate a solution
Recommended textbooks for you
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
