Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

c. Perform a scenario analysis on this projection. How does R&Es projected external financing require change if a severe recession occurs in 2016? Assume net

c. Perform a scenario analysis on this projection. How does R&Es projected external financing require change if a severe recession occurs in 2016? Assume net sales decline 5 percent, cost of goods sold rises to 88 percent of net sales due to price cutting, and current assets increase to 35 percent of net sales as management fails to cut purchases promptly in response to declining sales.

Year 2014 2015 2016
Net sales $ 20,613 $ 25,766 $ 30,920
Growth rate in sales 25% 20%
Cost of goods sold/net sales 86% 88%
Gen., sell,, and admin. expenses/net sales 12% 11%
Long-term debt $ 760 $ 660 $ 560
Current portion long-term debt $ 100 $ 100 $ 100
Interest rate 10% 10%
Tax rate 45% 45%
Dividend/earnings after tax 50% 50%
Current assets/net sales 29% 35%
Net fixed assets $ 280 $ 270
Current liabilities/net sales 14.5% 14.4%
Owners' equity $ 1,730
INCOME STATEMENT
Year 2014 Forecast 2015 2016
Net sales $ 25,766 $ 30,920
Cost of good sold 22,159 27,209
Gross profit 3,607 3,710
Gen., sell,, and admin. exp. 3,092 3,401
Interest expense 231 498
Earnings before tax 284 (189)
Tax 128 (85)
Earnings after tax 156 (104)
Dividends paid 78 (52)
Additions to retained earnings 78 (52)
BALANCE SHEET
Current assets $ 7,472 $ 10,822
Net fixed assets 280 270
Total assets 7,752 11,092
Current liabilities 3,736 4,452
Long-term debt 660 560
Equity 1,808 1,756
Total liabilities and shareholders' equity 6,204 6,769
EXTERNAL FUNDING REQUIRED $ 1,548

$ 4,323

Formulsa for 2016

=C5*(1+D6)
=D20*D7
=D20-D21
=D8*D20
498
=D22-D23-D24
=D12*D25
=D25-D26
=D13*D27
=D27-D28
=D14*D20
=D15
=D31+D32
=D16*D20
=D9
=C36+D29
=D34+D35+D36
=D33-D37

Something is wrong I dont know were the issues is.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

More Books

Students also viewed these Accounting questions