What is the total amount of additional funding which the firm plans to take on in the year 2020? FIN401 - Ch.12 Problems Problem 12-9: Garlington Tech S24 Variant Balance Sheet Cash Receivables Inventory Total Current Assets Net Fixed Assets Total Assets Accounts Payable Line of Credit Accruals Total Current Liabilities Long-term Bonds Common Stock Retained Earnings Total Liabilities & Equity AFN (external) Cumulative AFN Income Statement Final Projection 12/31/2019 12/31/2020 160,000.00 184,000 360,000.00 387,000 720,000.00 828,000 1,240,000.00 1,399,000 4,000,000.00 4,600,000 5,240,000.00 5,999,000 360,000.00 414,000 148,954.27 200,000.00 230,000 560,000.00 792,954 1,000,000.00 1,000,000 1,100,000.00 1,248,954 2,580,000.00 2,957,091 5,240,000.00 5,999,000 0.00 297,908.55 Final Projection 12/31/2019 12/31/2020 Sales Operating Costs 4,000,000.00 4,600,000.00 3,200,000.00 3,680,000.00 EBIT Interest EBT 800,000.00 920,000.00 120,000.00 137,874.51 680,000.00 782,125.49 Taxes (25) Net Income 170,000.00 195,531.37 510,000.00 586,594.12 O a. 580,045.72 O b. 5,999,000 O c. 377,091.45 O d. 526,045.72 e. 729,000
What is the total amount of additional funding which the firm plans to take on in the year 2020? FIN401 - Ch.12 Problems Problem 12-9: Garlington Tech S24 Variant Balance Sheet Cash Receivables Inventory Total Current Assets Net Fixed Assets Total Assets Accounts Payable Line of Credit Accruals Total Current Liabilities Long-term Bonds Common Stock Retained Earnings Total Liabilities & Equity AFN (external) Cumulative AFN Income Statement Final Projection 12/31/2019 12/31/2020 160,000.00 184,000 360,000.00 387,000 720,000.00 828,000 1,240,000.00 1,399,000 4,000,000.00 4,600,000 5,240,000.00 5,999,000 360,000.00 414,000 148,954.27 200,000.00 230,000 560,000.00 792,954 1,000,000.00 1,000,000 1,100,000.00 1,248,954 2,580,000.00 2,957,091 5,240,000.00 5,999,000 0.00 297,908.55 Final Projection 12/31/2019 12/31/2020 Sales Operating Costs 4,000,000.00 4,600,000.00 3,200,000.00 3,680,000.00 EBIT Interest EBT 800,000.00 920,000.00 120,000.00 137,874.51 680,000.00 782,125.49 Taxes (25) Net Income 170,000.00 195,531.37 510,000.00 586,594.12 O a. 580,045.72 O b. 5,999,000 O c. 377,091.45 O d. 526,045.72 e. 729,000
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question

Transcribed Image Text:What is the total amount of additional funding which the firm plans to take on in the year 2020?
FIN401 - Ch.12 Problems
Problem 12-9: Garlington Tech
S24 Variant
Balance Sheet
Cash
Receivables
Inventory
Total Current Assets
Net Fixed Assets
Total Assets
Accounts Payable
Line of Credit
Accruals
Total Current Liabilities
Long-term Bonds
Common Stock
Retained Earnings
Total Liabilities & Equity
AFN (external)
Cumulative AFN
Income Statement
Final
Projection
12/31/2019
12/31/2020
160,000.00
184,000
360,000.00
387,000
720,000.00
828,000
1,240,000.00
1,399,000
4,000,000.00 4,600,000
5,240,000.00 5,999,000
360,000.00
414,000
148,954.27
200,000.00
230,000
560,000.00
792,954
1,000,000.00
1,000,000
1,100,000.00 1,248,954
2,580,000.00 2,957,091
5,240,000.00 5,999,000
0.00
297,908.55
Final
Projection
12/31/2019 12/31/2020
Sales
Operating Costs
4,000,000.00 4,600,000.00
3,200,000.00 3,680,000.00
EBIT
Interest
EBT
800,000.00 920,000.00
120,000.00 137,874.51
680,000.00 782,125.49
Taxes (25)
Net Income
170,000.00 195,531.37
510,000.00 586,594.12
O a. 580,045.72
O b. 5,999,000
O c. 377,091.45
O d. 526,045.72
e. 729,000
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps

Recommended textbooks for you


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education