In: Finance
The most recent financial statements for Summer Tyme, Inc., are shown here: |
Income Statement | Balance Sheet | ||||
Sales | $3,800 | Current assets | $5,200 | Current liabilities | $790 |
Costs |
2,400 |
Fixed assets | 5,700 | Long-term debt | 3,510 |
Taxable income | $1,400 | Equity | 6,600 | ||
Taxes (35%) | 490 | Total |
$10,900 |
Total |
$10,900 |
Net income |
$910 |
||||
Assets, costs, and current liabilities are proportional to sales. Long-term debt and equity are not. The company maintains a constant 60 percent dividend payout ratio. As with every other firm in its industry, next year's sales are projected to increase by exactly 30 percent. |
Required: |
What is the external financing needed? (Do not round your intermediate calculations.) |
Multiple Choice
$2,796.8
$2,509.8
$2,609.8
$2,559.8
$1,053
Next year
Sales = 3800 * (1+30%)
= 4940
costs = 2400 * (1+30%)
= 3120
taxable income = 4940 - 3120
= 1820
taxes (35%) = 1820 * 0.35
= 637
Net income = 1820 - 637
= 1183
current assets = 5200 * (1+30%)
= 6760
fixed assets = 5700 * (1+30%)
= 7410
total assets = 6760 + 7410
= 14170
current liabilities = 790 * (1+30%)
= 1027
long term debt = 3510
addition to retained earnings = 0.4 * 1183
= 473.2
equity = 6600 + 473.2 = 7073.2
total = 1027 + 3510 + 7073.2
= 11610.2
external financing needed = 14170 - 11610.2
= 2559.8