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 $ 500,000 25% increase (assumption) Accounts

Consider the following financial statements for Industrial Supply Company. (Actual) December 31, Balance sheet Year 1 Comments Assets Cash $ 500,000 25% increase (assumption) Accounts receivable 2,100,000 25% increase (assumption) Inventories 3,800,000 25% increase (assumption) Total current assets $ 6,400,000 Fixed assets, net $ 1,100,000 No increase (assumption) Total assets (A) $ 7,500,000 Liabilities and Equity Accounts payable (CL) $ 1,600,000 25% increase (assumption) Notes payable 900,000 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) $14,700,000 25% increase (forecasted) Expenses, including interest & taxes 13,800,000 Earnings after taxes (EAT) $ 900,000 Dividends paid (D) 250,000 No change (assumption) Retained earnings $ 650,000 Selected Financial Ratios Current ratio 2.56 times Debt ratio 40.00% Return on stockholders equity 20.00% Net profit margin on sales 6.12% Determine the amount of additional financing needed for Year 2 under the following conditions: Increase in Sales Increase in Expenses $3,675,000 $3,450,000 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

Investment Management

Authors: Stephen Lofthouse

2nd Edition

047149237X, 9780471492375

More Books

Students also viewed these Finance questions

Question

What are the attributes of a technical decision?

Answered: 1 week ago

Question

How do the two components of this theory work together?

Answered: 1 week ago