Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Consider the following financial statements for Industrial Supply Company. (Actual) December 31, Balance sheet Year 1 Comments Assets Cash $ 550,000 25% increase ( assumption
Consider the following financial statements for Industrial Supply Company.
(Actual) | |||||||
December 31, | |||||||
Balance sheet | Year 1 | Comments | |||||
Assets | |||||||
Cash | $ 550,000 | 25% increase (assumption) | |||||
Accounts receivable | 1,900,000 | 25% increase (assumption) | |||||
Inventories | 3,850,000 | 25% increase (assumption) | |||||
Total current assets | $ 6,300,000 | ||||||
Fixed assets, net | $ 1,200,000 | No increase (assumption) | |||||
Total assets (A) | $ 7,500,000 | ||||||
Liabilities and Equity | |||||||
Accounts payable (CL) | $ 1,400,000 | 25% increase (assumption) | |||||
Notes payable | 1,100,000 | ||||||
Total current liabilities | $ 2,500,000 | ||||||
Long-term debt | 500,000 | No change (assumption) | |||||
Stockholders equity | 4,500,000 | ||||||
Total liabilities and equity | $ 7,500,000 | ||||||
Income Statement | Year 1 | ||||||
Sales (S) | $14,900,000 | 25% increase (forecasted) | |||||
Expenses, including interest & taxes | 14,000,000 | ||||||
Earnings after taxes (EAT) | $ 900,000 | ||||||
Dividends paid (D) | 250,000 | No change (assumption) | |||||
Retained earnings | $ 650,000 | ||||||
Selected Financial Ratios | |||||||
Current ratio | 2.52 times | ||||||
Debt ratio | 40.00% | ||||||
Return on stockholders equity | 20.00% | ||||||
Net profit margin on sales | 6.04% |
Determine the amount of additional financing needed for Year 2 under the following conditions:
Increase in Sales | Increase in Expenses |
$3,725,000 | $3,500,000 |
Suppose that the company has excess fixed assets and that no increase in net fixed assets is required as sales are increased. Assume that the company plans to maintain its dividend payments at the same level in Year 2 as in Year 1. Round your answer to the nearest dollar.
$
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started