Cholesterol Dalry Products has plants in five provinces and operates a very large home dellvery service. Sales last year were $100 million, and the balance sheet at year-end is similar in percent of sales to that of previous years (and this will continue in the future). All assets and current liabilities will vary directly with sales. Assume the firm is already using capital assets at full capacity $4 Assets Cash Accounts receivable Inventory Current assets Capital assets 22 Balance Sheet in 5 millions) Liabilities and Shareholders. Equity Accounts payable Accrued wages Accrued taxes Current liabilities Long-term debit Common stock Retained earnings Total liabilities and shareholders equity $36 36 Total assets The firm has an aftertax profit margin of 4 percent and a dividend payout ratio of 35 percent. a. If sales grow by 10 percent next year, determine how many dollars of new funds are needed to finance the expansion (Enter the answer in millions. Round the final answer to 3 decimal places.) The firm needs $ million in external funds b. Prepare a pro forma balance sheet with any financing adjustment made to long term debt. (Input all answers as positive values. Be sure to list the assets and liabilities in order of their liquidity. Enter the answers in millions. Round the final answers to B decimal places.) WASE Balance Sheet ( S TO Liabilities and Shareholders Equity Current liabilities Click to select Current assets Cock to select Click to select Click to select) Ji Click to select Click to select Current Ilalties Current assets Click to select ROMANIA CHRto select Click to select Ockso seleti Total 11ab le and Share olders Equity Total assets ^ D G ENG Cholesterol Dalry Products has plants in five provinces and operates a very large home dellvery service. Sales last year were $100 million, and the balance sheet at year-end is similar in percent of sales to that of previous years (and this will continue in the future). All assets and current liabilities will vary directly with sales. Assume the firm is already using capital assets at full capacity $4 Assets Cash Accounts receivable Inventory Current assets Capital assets 22 Balance Sheet in 5 millions) Liabilities and Shareholders. Equity Accounts payable Accrued wages Accrued taxes Current liabilities Long-term debit Common stock Retained earnings Total liabilities and shareholders equity $36 36 Total assets The firm has an aftertax profit margin of 4 percent and a dividend payout ratio of 35 percent. a. If sales grow by 10 percent next year, determine how many dollars of new funds are needed to finance the expansion (Enter the answer in millions. Round the final answer to 3 decimal places.) The firm needs $ million in external funds b. Prepare a pro forma balance sheet with any financing adjustment made to long term debt. (Input all answers as positive values. Be sure to list the assets and liabilities in order of their liquidity. Enter the answers in millions. Round the final answers to B decimal places.) WASE Balance Sheet ( S TO Liabilities and Shareholders Equity Current liabilities Click to select Current assets Cock to select Click to select Click to select) Ji Click to select Click to select Current Ilalties Current assets Click to select ROMANIA CHRto select Click to select Ockso seleti Total 11ab le and Share olders Equity Total assets ^ D G ENG
