In: Finance
|
The most recent financial statements for GPS, Inc., are shown here: |
| Income Statement | Balance Sheet | ||||
| Sales | $22,900 | Assets | $113,000 | Debt | $31,600 |
| Costs |
16,600 |
Equity | 81,400 | ||
| Taxable income | $6,300 | Total |
$113,000 |
Total |
$113,000 |
| Taxes (30%) | 1,890 | ||||
| Net income |
$4,410 |
||||
|
Assets and costs are proportional to sales. Debt and equity are not. A dividend of $1,500 was paid, and the company wishes to maintain a constant payout ratio. Next year's sales are projected to be $29,200. |
| Required: |
|
What is the external financing needed? |
Multiple Choice
$216,281
$22,708
$27,377
$21,541
$23,876
Calculation of Net Income when sale is $ 29200
| Income Statement | ||
| Particular | Working | Amount |
| Sales | 29200.00 | |
| Cost | (16600/22900)*29200 | 21166.81 |
| Taxable Income | 8033.19 | |
| Tax @ 30% | 2410 | |
| Net Income | 5623.19 |
Dividend= (1500/4410)*5623.19 = $ 1912.65
Retained Earnings= Net Income - Dividend
= 5623.19-1912.65
= $ 3710.54
| BALANCE SHEET | |||
| Assets | Amount | Liabilities & Equity | Amount |
| Assets (113000/22900)*29200 | 144087.34 | Debt | 31600.00 |
| Equity (81400+3710.54) | 85110.54 | ||
| External Financing (Balance Figure) | 27376.80 | ||
| Total | 144087.34 | Total | 144087.34 |
Therefore external financing required is $ 27,377