Question
You have been given the information below on the Crum Company. Crum expects sales to grow by 50% in 2011, and operating costs should increase
You have been given the information below on the Crum Company. Crum expects sales to grow by 50% in 2011, and operating costs should increase at the same rate. Fixed assets were being operated at 40% of capacity in 2010, but all other assets were used to full capacity. Underutilized fixed assets cannot be sold. Current assets and spontaneous liabilities should increase at the same rate as sales during 2011. The company plans to finance any external funds needed as 35% notes payable and 65% common stock. After taking financing feedbacks into account, and after the second pass, what is Crum's projected ROE using the projected balance sheet method? Information on the Crum Company:
2010 | 2011 1st pass | 2011 2nd pass | |
Sales | $1,000.00 | ||
Operating costs | 800.00 | ||
|
|
| |
EBIT | $ 200.00 | ||
Interest | 16.00 | ||
|
|
| |
EBT | $ 184.00 | ||
Taxes (40%) | 73.60 | ||
|
|
| |
Net Income | $ 110.40 | ||
Dividends (60%) | 66.24 | ||
|
|
| |
Add'n to R.E. | $ 44.16 | ||
Current Assets | $ 700.00 | ||
Net fixed Assets | 300.00 | ||
|
|
| |
Total assets | $1,000.00 | ||
A/P and Accruals | $ 150.00 | ||
N/P 8.00% | 200.00 | ||
Common stock | 150.00 | ||
Retained earnings | 500.00 | ||
|
|
| |
Total Liab & Equity | $1,000.00 |
AFN | |
Profit Margin | 11.04% |
ROE | 16.98% |
Debt/Assets | 35.00% |
Current ratio | 2.00 times |
Payout Ratio | 60.00% |
AFN Financing: | Weights: | Dollars: | Interest Expense: |
N/P | 0.3500 | ||
Common Stock | 0.6500 | ||
|
|
| |
Growth rate: 50.00% | 1.0000 |
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