The Optical Scam Company has forecast a sales growth rate of 20 percent for next year. The current financial statements are shown here: Income Statement Sales $ 31,800,000 Costs 27,003,300 Taxable income $ 4,796,700 Taxes 1,678,845 Net income $ 3,117,855 Dividends $ 1,247,142 Addition to retained earnings 1,870,713 Balance Sheet Assets Liabilities and Equity Current assets $ 7,340,000 Short-term debt $ 5,088,000 Long-term debt 2,345,250 Fixed assets 19,372,000 Common stock $ 5,924,750 Accumulated retained earnings 13,354,000 Total equity $ 19,278,750 Total assets $ 26,712,000 Total liabilities and equity $ 26,712,000 a. Calculate the external financing needed for next year. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.) External financing needed $ [removed] b-1. Prepare the firms pro forma balance sheet for next year. (Do not round intermediate calculations and round your answers to the nearest whole number, e.g., 32.) Balance Sheet Assets Liabilities and equity Current assets $ [removed] Short-term debt $ [removed] Long-term debt [removed] Fixed assets [removed] Common stock $ [removed] Accumulated retained earnings [removed] Total equity [removed] Total assets $ [removed] Total liabilities and equity $ [removed] b-2. Calculate the external financing needed. (Do not round intermediate calculations and round your answer to the nearest whole number, e.g., 32.) External financing needed $ [removed] c. Calculate the sustainable growth rate for the company based on the current financial statements. (Do not round intermediate calculations and enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.) Sustainable growth rate [removed] %
Looking for solution of this Assignment?
WHY CHOOSE US?
We deliver quality original papers |
Our experts write quality original papers using academic databases.We dont use AI in our work. We refund your money if AI is detected |
Free revisions |
We offer our clients multiple free revisions just to ensure you get what you want. |
Discounted prices |
All our prices are discounted which makes it affordable to you. Use code FIRST15 to get your discount |
100% originality |
We deliver papers that are written from scratch to deliver 100% originality. Our papers are free from plagiarism and NO similarity.We have ZERO TOLERANCE TO USE OF AI |
On-time delivery |
We will deliver your paper on time even on short notice or short deadline, overnight essay or even an urgent essay |