lesson 2 Assignment #4

lesson 2 Assignment #4 - Chapter 4 Planning for Growth at...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Chapter 4 Input area: Sales $30,499,420 COGS 22,224,580 Other expenses 3,867,500 Depreciation 1,366,680 EBIT $3,040,660 Interest 478,240 Taxable income $2,562,420 Taxes (40%) 1,024,968 Net income $1,537,452 Dividends $560,000 Add to RE $977,452 Assets Current Assets Current Liabilities Cash $441,000 Accounts Payable $889,000 Accounts rec. 708,400 Notes Payable 2,030,000 Inventory 1,037,120 Total CL $2,919,000 Total CA $2,186,520 Long-term debt $5,320,000 Fixed assets $16,122,400 Shareholder Equity Common stock $350,000 Retained earnings 9,719,920 Total Equity $10,069,920 Total Assets $18,308,920 $18,308,920 Growth rate 12% Minimum FA purchase $5,000,000 Output area: Return on assets 0.08 Return on equity 0.15 b= Retention ratio 0.64 Internal growth rate 1.35% <<< Question 1-A Sustainable growth rate 2.47% <<< Question 1-B Sales $34,159,350 COGS 24,891,530 Other expenses 4,331,406 Depreciation 1,366,680 EBIT $3,569,735
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 6

lesson 2 Assignment #4 - Chapter 4 Planning for Growth at...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online