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.
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
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
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
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…
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