The most recent financial statements for Moose Tours, Inc., appear below. Sales for 2016 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expense
Fin-Acc-Boss
The most recent financial statements for Moose Tours, Inc., appear below. Sales for 2016 are projected to grow by 25 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. |
MOOSE TOURS, INC. | ||||||
Sales |
|
|
| $ | 750,000 |
|
Costs |
|
|
|
| 585,000 |
|
Other expenses |
|
|
|
| 21,000 |
|
|
|
|
|
| ||
Earnings before interest and taxes |
|
|
| $ | 144,000 |
|
Interest expense |
|
|
|
| 17,000 |
|
|
|
|
|
| ||
Taxable income |
|
|
| $ | 127,000 |
|
Taxes (20%) |
|
|
|
| 25,400 |
|
|
|
|
|
| ||
Net income |
|
|
| $ | 101,600 |
|
|
|
|
|
| ||
Dividends | $ | 20,320 |
|
|
|
|
Addition to retained earnings |
| 81,280 |
|
|
|
|
MOOSE TOURS, INC. | |||||||
Assets |
| Liabilities and Owners’ Equity |
| ||||
Current assets |
|
|
| Current liabilities |
|
|
|
Cash | $ | 20,940 |
| Accounts payable | $ | 55,100 |
|
Accounts receivable |
| 33,260 |
| Notes payable |
| 14,300 |
|
Inventory |
| 70,220 |
|
|
| ||
|
|
|
| Total | $ | 69,400 |
|
|
|
|
| ||||
Total | $ | 124,420 |
| Long-term debt | $ | 133,000 |
|
|
|
|
| ||||
Fixed assets |
|
|
| Owners’ equity |
|
|
|
Net plant and equipment | $ | 360,000 |
| Common stock and paid-in surplus | $ | 119,000 |
|
|
| Retained earnings |
| 163,020 |
| ||
|
|
|
|
|
| ||
|
|
|
| Total | $ | 282,020 |
|
|
|
|
|
|
| ||
Total assets | $ | 484,420 |
| Total liabilities and owners’ equity | $ | 484,420 |
|
|
|
|
| ||||
If the firm is operating at full capacity and no new debt or equity is issued, what external financing is needed to support the 25 percent growth rate in sales? (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.) |
External financing needed | $ [removed] |
10 years ago
Purchase the answer to view it

- sol_2.docx