Answered step by step
Verified Expert Solution
Link Copied!

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

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

Executive Finance And Strategy

Authors: Ralph Tiffin

1st Edition

0749471506, 978-0749471507

More Books

Students also viewed these Finance questions

Question

Write a note on Quality circles.

Answered: 1 week ago

Question

Describe how to measure the quality of work life.

Answered: 1 week ago

Question

4. Describe the factors that influence self-disclosure

Answered: 1 week ago

Question

1. Explain key aspects of interpersonal relationships

Answered: 1 week ago