Universal Products Company Financial Statements, 2021 and Pro Forma...
70.2K
Verified Solution
Link Copied!
Question
Accounting
Universal Products Company
Financial Statements, 2021 and Pro Forma 2022 ($ thousands)
INCOME STATEMENT
Actual
Forecast
2021
2022
Sales
$5,700
$6,100
Cost of goods sold
3,800
4,600
Operating expense
600
600
Depreciation expense
250
260
Interest expense
90
80
Earnings before tax
960
560
Tax
336
196
Net Income
624
364
Universal Products Company
Financial Statements, 2021 and Pro Forma 2022 ($ thousands)
BALANCE SHEET
Actual
Forecast
2021
2022
Current assets
$3,200
$3,450
Net xed assets
2,000
Total assets
$5,200
Current liabilities
$1,090
$1,210
Long-term debt
600
500
Owners equity
3,510
Total liabilities & equity
$5,200
1. Assume that Universal plans to purchase $600,000 in xed assets during 2022 and to dispose of no xed assets during 2022. What would be its forecast for net xed assets in 2022?
2. Assume that Universal plans to have a dividend payout ratio of 50 percent in 2022 and will neither sell nor repurchase equity during 2022. What would be its forecast for owners equity in 2022?
3. Given the assumptions in questions (a) and (b), what is Universals projected external funding required for 2022?
Answer & Explanation
Solved by verified expert
Get Answers to Unlimited Questions
Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!
Membership Benefits:
Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
