The management team at Taylor, Inc. is working on the company's 2019 pro-forma balance sheet and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The management team at Taylor, Inc. is working on the company's 2019 pro-forma balance sheet and income statement, and wishes to find out the amount of additional external funds it will need in 2019, based on the following assumptions: a. Sales are expected to double in 2019. b. The company is operating at full capacity. c. All operating assets (cash included) and spontaneous liabilities are expected to remain at their same proportion of sales as in 2018. Misc. assets (which are non- operating assets) will remain unchanged at $7,500. d. Cost of Goods Sold and Operating Expenses are also expected to remain equal in proportion of sales. e. Management expects Interest rates to fall in 2019 so that interest expenses will remain constant as a percentage of sales, even if the level of bank debt increases in 2019. In addition, assume that interest rates are the same for short-term and long-term debt. f. The company's tax rate is 40% and the firm does not pay dividends. 1) What are the Additional Funds Needed (AFN) for the year 2019, using both the AFN formula and a pro-forma balance sheet using the pct. of sales method? Both methods should give you the same result. 2) Now assume that, in 2019, while doubling its level of sales, the company wishes to improve its Days Payable to a more acceptable level of 60 days. What will then be the level of AFN? 3) In addition to reducing its Days Payable, the firm also wants to bring its Debt/Equity ratio as close as possible to, but not to exceed 2/1, and its current ratio as close as possible to, but not to fall below 2/1. How would this newly calculated level of AFN (from Question 2) be allocated among additional sources of funds, i.e., notes payable (N/P), long-term debt, and/or newly issued common stock? Assume that additional long-term debt and common stock can only be obtained in multiples of $50,000 (i.e., $50,000, $100,000, $250,000, etc., and not $75,000 or $125,000, etc.) Additional Notes Payable can be obtained in any amount. 4) Prepare your pro-forma Income Statement and Balance Sheet accordingly. For your ratios, assume a 365 day and use the following formulas: End of Year A/P Days Payable= COGS 365 End of Year Debt Equity End of Year Equity Note: The term "Debt" includes all forms of liabilities, not just bank debt. Please find below Taylor, Inc.'s financial statements for the past two years: Taylor, Inc. Debt B Cash Accounts Receivable Inventory Total Current assets Net Fixed assets Misc. Long-Term Assets Total Assets Notes Payable Accounts Payable Total Current Liabilities Long-Term Debt Total Liabilities Net Worth (Com. Eq. + R.E.) Total Liabilities & Net Worth Net Sales COGS Gross Profit Operating Expenses EBIT Interest Expense EBT Taxes Net Income 2017 15,000 180,000 360,000 2018 15,000 360,000 720,000 555,000 1,095,000 217,500 367,500 7,500 7,500 780,000 1,470,000 135,000 135,000 225,000 682,500 360,000 817,500 150,000 262,500 510,000 1,080,000 270,000 390,000 780,000 1,470,000 40,000 60,000 2,160,000 4,320,000 1,440,000 2,880,000 720,000 1,440,000 601,250 1,212,250 118,750 227,750 18,750 27,750 100,000 200,000 80,000 120,000 The management team at Taylor, Inc. is working on the company's 2019 pro-forma balance sheet and income statement, and wishes to find out the amount of additional external funds it will need in 2019, based on the following assumptions: a. Sales are expected to double in 2019. b. The company is operating at full capacity. c. All operating assets (cash included) and spontaneous liabilities are expected to remain at their same proportion of sales as in 2018. Misc. assets (which are non- operating assets) will remain unchanged at $7,500. d. Cost of Goods Sold and Operating Expenses are also expected to remain equal in proportion of sales. e. Management expects Interest rates to fall in 2019 so that interest expenses will remain constant as a percentage of sales, even if the level of bank debt increases in 2019. In addition, assume that interest rates are the same for short-term and long-term debt. f. The company's tax rate is 40% and the firm does not pay dividends. 1) What are the Additional Funds Needed (AFN) for the year 2019, using both the AFN formula and a pro-forma balance sheet using the pct. of sales method? Both methods should give you the same result. 2) Now assume that, in 2019, while doubling its level of sales, the company wishes to improve its Days Payable to a more acceptable level of 60 days. What will then be the level of AFN? 3) In addition to reducing its Days Payable, the firm also wants to bring its Debt/Equity ratio as close as possible to, but not to exceed 2/1, and its current ratio as close as possible to, but not to fall below 2/1. How would this newly calculated level of AFN (from Question 2) be allocated among additional sources of funds, i.e., notes payable (N/P), long-term debt, and/or newly issued common stock? Assume that additional long-term debt and common stock can only be obtained in multiples of $50,000 (i.e., $50,000, $100,000, $250,000, etc., and not $75,000 or $125,000, etc.) Additional Notes Payable can be obtained in any amount. 4) Prepare your pro-forma Income Statement and Balance Sheet accordingly. For your ratios, assume a 365 day and use the following formulas: End of Year A/P Days Payable= COGS 365 End of Year Debt Equity End of Year Equity Note: The term "Debt" includes all forms of liabilities, not just bank debt. Please find below Taylor, Inc.'s financial statements for the past two years: Taylor, Inc. Debt B Cash Accounts Receivable Inventory Total Current assets Net Fixed assets Misc. Long-Term Assets Total Assets Notes Payable Accounts Payable Total Current Liabilities Long-Term Debt Total Liabilities Net Worth (Com. Eq. + R.E.) Total Liabilities & Net Worth Net Sales COGS Gross Profit Operating Expenses EBIT Interest Expense EBT Taxes Net Income 2017 15,000 180,000 360,000 2018 15,000 360,000 720,000 555,000 1,095,000 217,500 367,500 7,500 7,500 780,000 1,470,000 135,000 135,000 225,000 682,500 360,000 817,500 150,000 262,500 510,000 1,080,000 270,000 390,000 780,000 1,470,000 40,000 60,000 2,160,000 4,320,000 1,440,000 2,880,000 720,000 1,440,000 601,250 1,212,250 118,750 227,750 18,750 27,750 100,000 200,000 80,000 120,000
Expert Answer:
Answer rating: 100% (QA)
The differential equation x12yx23x2y3y0 is solved near a regular sing... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0324312140
16th Edition
Authors: James D. Stice, Earl K. Stice, Fred Skousen
Posted Date:
Students also viewed these finance questions
-
The 2018 comparative balance sheet and income statement of Attleboro Group, Inc. follow. Attleboro disposed of a plant asset at book value in 2018. Prepare the spreadsheet for the 2018 statement of...
-
The 2016 comparative balance sheet and income statement of Abilene Group, Inc. follow. Abilene disposed of a plant asset at book value in 2016. Prepare the spreadsheet for the 2016 statement of cash...
-
The 2018 comparative balance sheet and income statement of Appleton Group, Inc. follow. Appleton disposed of a plant asset at book value during 2018. Prepare the spreadsheet for the 2018 statement of...
-
The post-closing trial balances of two proprietorships on January 1, 2010, are presented below. Patrick and Samuelson decide to form a partnership, Pasa Company, with the following agreed upon...
-
A component has a Weibull failure time distribution with parameters a = 3.0 and = 0.25. (a) What is the probability that the component is still operating at time 5? (b) What is the probability that...
-
Consider laminar flow of a fluid over a flat plate. Now the free-stream velocity of the fluid is tripled. Determine the change in the drag force on the plate. Assume the flow to remain laminar.
-
Zachary and Carrie Sexton (the Buyers) were searching for a home in the Kings wood neighborhood of Atlanta, Georgia. The Buyers real estate agent learned that Russell and Linda Sewell (the Sellers)...
-
Toxaway Company is a merchandiser that segments its business into two divisionsCommercial and Residential. The companys accounting intern was asked to prepare segmented income statements that the...
-
What is the difference between a Relation in an RDBMS and a Class in an OODBMS? Are they interchangeable? This question is asking if a relation within a Relational Database Management System is the...
-
As the accountant for Runson Moving Company, you are preparing the companys annual return, Form 940 and Schedule A. Use the following information to complete Form 940 and Schedule A on pages 5-40 to...
-
Steger Designs makes winter boots and moccasins at its factory in northern Minnesota. Assume the following represents data related to Steger operations last year: Raw materials used Total...
-
M Inc., a Canadian public corporation, carries on business across Canada. In the current year M Inc. has taxable income of $500,000. What is the amount of federal tax payable?
-
Mr. Z split his retirement fund of $268,000 between a stock index ETF and a long-term bond ETF in January 2004. At the anniversary, he reviewed the performance of these fund and found that the...
-
Find a "clickwrap" contract you have entered into, as defined in the course text. Make a copy, read it carefully, and attach it to your submitted assignment. Next, answer these questions: What...
-
The director wanted to review the financial reports of its company. Thus, requested it from the accountant. However, the accountant refused to issue the reports to him. Identify and explain which...
-
NUMBER ONE a) b) Differentiate between a feedback control system and a feed forward control system. (4 marks) In his study of: "the impact of budgets on people" C Argyris reported the following...
-
On March 8, 2018, Holly purchased a residential apartment building. The cost basis assigned to the building is $195,400. Holly also owns another residential apartment building that she purchased on...
-
A non-charmed baryon has strangeness S = 2 and electric charge Q = 0. What are the possible values of its isospin I and of its third component I z ? What is it usually called if I = 1/2?
-
Assume that $200,000 of Baker School District 6% bonds are sold on the bond issue date for $185,788. Interest is payable semiannually, and the bonds mature in 10 years. The purchase price provides a...
-
Account balances taken from the ledger of Royal Distributing Co. on December 31, 2008, follow: Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $...
-
A newly hired staff accountant prepared the pre-audit income statement of Jericho Recreation Incorporated for the year ending December 31, 2008. The following information was obtained by Jericho's...
-
We seek to find the path \(y(x)\) that minimizes the integral \(I=\int f\left(x, y, y^{\prime}ight) d x\). Find Euler's equation for \(y(x)\) for each of the following integrands \(f\), and then find...
-
Find a differential equation obeyed by geodesics in a plane using polar coordinates \(r, \theta\). Integrate the equation and show that the solutions are straight lines.
-
Find two first-order differential equations obeyed by geodesics in threedimensional Euclidean space, using spherical coordinates \(r, \theta, \varphi\).
Study smarter with the SolutionInn App