Reference no: EM13198075
Question 1:
What we know-Balance sheet as of Dec 31st 2012 shown in millions
| Cash |
3.5 |
|
Accounts payable |
9 |
| Receivables |
26 |
|
Notes payable |
18 |
| Inventories |
58 |
|
Accruals |
8.5 |
| Total current assets |
87.5 |
|
Total current liabilities |
35.5 |
| Net fixed assets |
35 |
|
Mortgage loan |
6 |
|
|
|
Common stock |
15 |
|
|
|
Retained earnings |
66 |
| Total assets |
122.5 |
|
Total liabilities and equity liabilities |
122.5 |
Sales for 2012 were $350 million and net income for the year was $10.5 million, so the firm's profit margin was 3%. They paid dividends of $4.2 million to common stockholders, so its payout ratio was 40%. It tax rate is 40% and it opened at full capacity. Assume that all assets/sales ratios, spontaneous liabilities/sales ratios, the profit margin, and the payout ratio remain constant in 2013.
a. If sales are projected to increase by $70 million, or 20%, during 2013, use the AFN equation to determine their projected external capital requirements.
b. Using the AFN equation determine the self-supporting growth rate. What is the maximum growth rate the firm can achieve without having to employ nonspontaneous external funds?
c. Use the forecasted financial statement method to forecast their balance sheet for December 2013.What is the amount of notes payable reported on the 2013forecasted balance sheet?
Question 2:
| Balance sheet as of Dec 31st 2012 in thousands |
|
|
| Cash |
1,080 |
|
Accounts payable |
4,320 |
| Receivables |
6,480 |
|
Accruals |
2,880 |
| Inventories |
9,000 |
|
Notes payable |
2,100 |
| Total current assets |
16,560 |
|
Total current liabilities |
9,300 |
| Net fixed assets |
12,600 |
|
Mortgage bonds |
3,500 |
|
|
|
Common stock |
3,500 |
|
|
|
Retained earnings |
12,860 |
| Total assets |
29,160 |
|
Total liabilities and equity |
29,160 |
|
|
|
|
|
| Income statement for Dec 31 2012 in thousands |
|
|
| Sales |
36,000 |
|
|
|
| Operating costs |
32,440 |
|
|
|
| Earnings before interest and taxes |
3,560 |
|
|
|
| Interest |
460 |
|
|
|
| Earnings before taxes |
3,100 |
|
|
|
| Taxes (40%) |
1,240 |
|
|
|
| Net income |
1,860 |
|
|
|
| Dividends (45%) |
837 |
|
|
|
| Addition to retained earnings |
1,023 |
|
|
|
a. Suppose 2013 sales are projected to increase by 15% over 2012 sales. Use the forecasted financial statement method to forecast a balance sheet and income statement for Dec 31 2013. The interest rate on all debt is 10% and cash earns no interest income. Assume that all additional debt is added at the end of the year which means that you should base the forecasted interest expense on the balance of debt at the start of the year.
Use the forecasted income statement to determine the addition to retained earnings. Assume that the company was operating at full capacity in 2012 the it cannot sell off any of its fixed assets and that any required financing will be borrowed as notes payable. Assume that assets, spontaneous liabilities, and operating costs are expected to increase by the same percentage as sales. Determine the additional funds needed.
b. What is the resulting total forecasted amount of notes payable?
|
Explain modern quality practices
: Students will research Ishikawa's life and work to determine the impact he has had on the world. Students will define his significant contributions to modern quality practices in terms of major impacts in a specific organization. The project will ..
|
|
Describe qualities required for editing
: Discuss qualities required for editing such as attention to detail, patience, organization, and so on, and describe how you can strengthen the qualities necessary to edit well and to improve the quality
|
|
Describe at least two primary data collection methods
: Imagine that you are the Director of Marketing for Central Community Hospital and are interested in collecting primary data to answer the research question "How satisfied are our Emergency Department customers.
|
|
Define the reflective paper
: For this assignment, submit the remaining part of your course project, the reflective paper. This is worth 25% of your final grade.• Complete your final reflective paper on what you have learned from this course.
|
|
What is resulting total forecasted amount of notes payable
: The interest rate on all debt is 10% and cash earns no interest income. Assume that all additional debt is added at the end of the year which means that you should base the forecasted interest expense on the balance of debt at the start of the ye..
|
|
How will you remind and encourage participation
: Outline and describe five trips, tours, mini events, sports activities, or other excursion activities that would be appropriate to go along with a planned event. The planned event is a swim from Alcatraz to downtown San Francisco.
|
|
How does systematic approach support effective management
: Identify and define one key element of a systematic research study. Provide an example of this element used in research to support management of a human services team. How does this systematic approach support effective management
|
|
How an investor can take advantage
: Explain the arbitrage opportunity that exists and how an investor can take advantage of it.Give specific details about how to form the portfolio, what to buy and what to sell.
|
|
Define the main content of the national curriculum for wales
: Research the main content of the national curriculum for wales. including subject heading (English,maths,science)and a brief summary of each. be-sure to explain any terminology
|