Start with the partial model in the file Ch12 P10 Build a Model.xlsx on the textbook'sWeb site,

Question:

Start with the partial model in the file Ch12 P10 Build a Model.xlsx on the textbook'sWeb site, which contains the 2016 financial statements of Zieber Corporation. Forecast Zieber's 2017 income statement and balance sheets. Use the following assumptions:

(1) Sales grow by 6%.

(2) The ratios of expenses to sales, depreciation to fixed assets, cash to sales, accounts receivable to sales, and inventories to sales will be the same in 2017 as in 2016.

(3) Zieber will not issue any new stock or new long-term bonds.

(4) The interest rate is 11% for longterm debt and the interest expense on long-term debt is based on the average balance during the year.

(5) No interest is earned on cash.

(6) Regular dividends grow at an 8% rate.

Calculate the additional funds needed (AFN). If new financing is required, assume it will be raised by drawing on a line of credit with an interest rate of 12%. Assume that any draw on the line of credit will be made on the last day of the year, so there will be no additional interest expense for the new line of credit. If surplus funds are available, pay a special dividend.

a. What are the forecasted levels of the line of credit and special dividends?

b. Now assume that the growth in sales is only 3%. What are the forecasted levels of the line of credit and special dividends?

Financial Statements
Financial statements are the standardized formats to present the financial information related to a business or an organization for its users. Financial statements contain the historical information as well as current period’s financial... Accounts Receivable
Accounts receivables are debts owed to your company, usually from sales on credit. Accounts receivable is business asset, the sum of the money owed to you by customers who haven’t paid.The standard procedure in business-to-business sales is that... Line of Credit
A line of credit (LOC) is a preset borrowing limit that can be used at any time. The borrower can take money out as needed until the limit is reached, and as money is repaid, it can be borrowed again in the case of an open line of credit. A LOC is...