The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
University
| Teaching Since: | Apr 2017 |
| Last Sign in: | 439 Weeks Ago |
| Questions Answered: | 9562 |
| Tutorials Posted: | 9559 |
bachelor in business administration
Polytechnic State University Sanluis
Jan-2006 - Nov-2010
CPA
Polytechnic State University
Jan-2012 - Nov-2016
Professor
Harvard Square Academy (HS2)
Mar-2012 - Present
|
The most recentfinancial statementsfor Retro Machine, Inc., follow. Sales for 2010 are projected to grow by 20 percent. Interest 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. The tax rate is 35 percent. |
Â
| RETRO MACHINE INC | ||
| 2009 Income Statement | ||
| Sales | $ | 937,000 |
| Costs | Â | 716,000 |
| Other expenses | Â | 18,000 |
| Â | ||
| Earnings before interest and taxes | $ | 203,000 |
| Interest paid | Â | 12,000 |
| Â | ||
| Taxable income | $ | 191,000 |
| Taxes (35%) | Â | 66,850 |
| Â | ||
| Net income | $ | 124,150 |
| Â | ||
| Dividends | $ | 37,245 |
| Addition to retained earnings | Â | 86,905 |
| RETRO MACHINE, INC | ||||||
| Balance Sheet as of December 31, 2009 | ||||||
| ASSETS |  | LIABILITIES AND OWNERS’ EQUITY | ||||
| Current assets | Â | Â | Â | Current liabilities | Â | Â |
| Cash | $ | 25,800 | Â | Accounts payable | $ | 67,800 |
| Accounts receivable | Â | 41,300 | Â | Notes payable | Â | 15,500 |
| Â | Â | Â | Â | Â | ||
| Inventory | Â | 87,900 | Â | Total | $ | 83,300 |
| Â | Â | Â | Â | |||
| Total | $ | 155,000 | Â | Long-termdebt | $ | 151,000 |
| Â | Â | Â | Â | |||
|  |  |  |  | Owners’ equity |  |  |
| Fixed assets | Â | Â | Â | Common stockand paid-in surplus | $ | 126,000 |
| Net plant and equipment | $ | 431,000 | Â | Accumulated retained earnings | Â | 225,700 |
| Â | Â | |||||
| Â | Â | Â | Â | Total | $ | 351,700 |
| Â | Â | Â | Â | Â | ||
| Total assets | $ | 586,000 |  | Total liabilities and owners’ equity | $ | 586,000 |
| Â | Â | |||||
Â
| Required: |
|
If the firm is operating at full capacity and no new debt or equity are issued, what is theexternal financing needed to support the 20 percent growth rate in sales?(Do not include the dollar sign ($). Negative amount should be indicated by a minus sign.) |
Â
| External financing needed | $ |
201-----------0 I-----------nco-----------me -----------Sta-----------tem-----------ent----------- Sa-----------les----------- $ -----------11,-----------24,-----------400----------- ($----------- 93-----------7,0-----------00 -----------add----------- 20-----------% o-----------rf -----------$ 9-----------37,-----------000-----------) C-----------ost-----------s $----------- 8,-----------59,-----------200----------- ($----------- 71-----------6,0-----------00 -----------add----------- 20-----------% o-----------f $----------- 71-----------6,0-----------00)----------- Ot-----------her----------- ex-----------pen-----------ses----------- $ -----------21,-----------600----------- ($-----------