Excel Online Structured Activity: Long-Term Financing Needed At year-end 2015, Wallace Landscaping's total assets were $1.3 million and its accounts payable were $410,000. Sales, which in 2015 were $2.5 million, are expected to increase by 20% in 2016. Total assets and accounts payable are proportional to sales, and that relationship will be maintained. Wallace typically uses no current liabilities other than accounts payable. Common stock amounted to $435,000 in 2015, and retained earnings were $215,000. Wallace has arranged to sell $50,000 of new common stock in 2016 to meet some of its financing needs. The remainder of its financing needs will be met by Issuing new long-term debt at the end of 2016. (Because the debt is added at the end of the year, there will be no additional interest expense due to the new debt.) Its net profit margin on sales is 5%, and 60% of earnings will be paid out as dividends. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. x1 X Open.spreadsheet a. What was Wallace's total long-term debt in 2015? Round your answer to the nearest dollar. $ ] Open spreadsheet a. What was Wallace's total long-term debt in 2015? Round your answer to the nearest dollar. $ What were Wallace's total liabilities in 2015? Do not round intermediate calculations. Round your answer to the nearest dollar $ b. How much new long-term debt financing will be needed in 2016? (Hint: AFN - New stock = New long-term debt.) Do not round intermediate calculations. Round your answer to the nearest dollar. B C D 4 1 Long-Term Financing Needed 2 3 Original total assets Original accounts payable 5 Original sales 6 % Growth in sales 7 Original stock 8 Original retained earnings 9 New stock issue 10 Profit margin 11 Payout rate 12 13 Debt Calculations: 14 Original long-term debt 15 Original total liabilities 16 17 Additional Funds Needed Calculation: 18 Required % increase in assets $1,300,000 $410,000 $2,500,000 20.00% $435,000 $215,000 $50,000 5.00% 60.00% Formulas #N/A #N/A #N/A A Sheet1 + Formulas #N/A #N/A 12 13 Debt Calculations: 14 Original long-term debt 15 Original total liabilities 16 17 Additional Funds Needed Calculation: 18 Required % increase in assets 19% increase in spontaneous liabilities 20 New Sales, Si 21 Change in Sales, AS 22 23 Required increase in assets 24 Increase in spontaneous liabilities 25 Increase in retained earnings 26 New stock issue 27 New debt needed = AFN - new stock 28 #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A #N/A
