|The projected sales for the forecast period is $165,000. Assume that the payout ratio will be...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
|The projected sales for the forecast period is $165,000. Assume that the payout ratio will be maintained in the forecast period. The firm estimates that additional net fixed asset investment of $18,000 will be required during the forecast period. Assume that all current assets are spontaneous except Other Current Assets which is assumed not to change. Assume that all current liabilities except Notes Payable are spontaneous. A. Prepare the pro forma Balance Sheet and pro forma Income Statement. The EFR will be a plug number that makes the balance sheet balance like in the class example. B. Using the existing financial statements as your basis, estimate firm XYZ's EFR for the forecast period again, but this time using the cookbook model. Assume that the profit margin remains the same in the forecast period. Also based on the cookbook equation, how much funding is expected to come from each of the internal sources of funds (change in SL and retained earnings). If firm XYZ must maintain a minimum current ratio of 1.8 and a maximum debt ratio of 0.50, how would you propose the EFR be financed (how much short term debt, long term debt, and equity)? C. Based on your results in part B, prepare a Pro Forma Sources and Uses of Funds Statement to reflect the financing allocations that you decided on in part B. The only format change required is to break the total EFR down into the amounts of short term debt, long term debt, and new equity. You will have to use the numbers for ACA, ASL, addition to R.E., and EFR that you calculated in part B to make it balance, since they may be slightly different than those from part A. Explain the basis for your financing allocations. Percent of Sales Technique Homework XYZ Company Income Statement For the Year Ended 12/31/xxxx Sales $140,000 Cost of Goods Sold 117.000 Gross Profit 23,000 Operating Expenses 12,830 EBIT 10,170 Interest Expense 4,610 EBT 5,560 Taxes @ 39% 2,168 Net Income 3,392 Dividend 1,01 Addition to Retained Earnings $2,374 XYZ Company Balance Sheet 12/31/xxxx Assets Current Assets Cash $7,500 Accounts Receivable 12,100 Inventory 10,400 Prepaid Items 5,900 Other CA 4,300 Total Current Assets $40,200 Net Plant & Equipment 82,300 Total Assets $122,500 XYZ Company Balance Sheet 12/31/xxxX Liabilities & Equity Current Liabilities Accounts Payable $7,200 Wages Payable Notes Payable 3,600 5,400 Taxes Payable 4,200 Total Current Liabilities $20,400 Long Term Debt 35,700 $56,100 Total Liabilities Common Stock 28,700 Retained Earnings 37,700 Total Liabilities & Equity $122,500 |The projected sales for the forecast period is $165,000. Assume that the payout ratio will be maintained in the forecast period. The firm estimates that additional net fixed asset investment of $18,000 will be required during the forecast period. Assume that all current assets are spontaneous except Other Current Assets which is assumed not to change. Assume that all current liabilities except Notes Payable are spontaneous. A. Prepare the pro forma Balance Sheet and pro forma Income Statement. The EFR will be a plug number that makes the balance sheet balance like in the class example. B. Using the existing financial statements as your basis, estimate firm XYZ's EFR for the forecast period again, but this time using the cookbook model. Assume that the profit margin remains the same in the forecast period. Also based on the cookbook equation, how much funding is expected to come from each of the internal sources of funds (change in SL and retained earnings). If firm XYZ must maintain a minimum current ratio of 1.8 and a maximum debt ratio of 0.50, how would you propose the EFR be financed (how much short term debt, long term debt, and equity)? C. Based on your results in part B, prepare a Pro Forma Sources and Uses of Funds Statement to reflect the financing allocations that you decided on in part B. The only format change required is to break the total EFR down into the amounts of short term debt, long term debt, and new equity. You will have to use the numbers for ACA, ASL, addition to R.E., and EFR that you calculated in part B to make it balance, since they may be slightly different than those from part A. Explain the basis for your financing allocations. Percent of Sales Technique Homework XYZ Company Income Statement For the Year Ended 12/31/xxxx Sales $140,000 Cost of Goods Sold 117.000 Gross Profit 23,000 Operating Expenses 12,830 EBIT 10,170 Interest Expense 4,610 EBT 5,560 Taxes @ 39% 2,168 Net Income 3,392 Dividend 1,01 Addition to Retained Earnings $2,374 XYZ Company Balance Sheet 12/31/xxxx Assets Current Assets Cash $7,500 Accounts Receivable 12,100 Inventory 10,400 Prepaid Items 5,900 Other CA 4,300 Total Current Assets $40,200 Net Plant & Equipment 82,300 Total Assets $122,500 XYZ Company Balance Sheet 12/31/xxxX Liabilities & Equity Current Liabilities Accounts Payable $7,200 Wages Payable Notes Payable 3,600 5,400 Taxes Payable 4,200 Total Current Liabilities $20,400 Long Term Debt 35,700 $56,100 Total Liabilities Common Stock 28,700 Retained Earnings 37,700 Total Liabilities & Equity $122,500
Expert Answer:
Answer rating: 100% (QA)
XYZ Company Income Statement For the Year Ended 1231xxxx Projection Sales 140000 140000 16500000 Cos... View the full answer
Related Book For
Principles of Accounting
ISBN: 978-1133626985
12th edition
Authors: Belverd E. Needles, Marian Powers and Susan V. Crosson
Posted Date:
Students also viewed these accounting questions
-
A five-year project has an initial fixed asset investment of $270,000, an initial NWC investment of $25,000, and an annual OCF of - $42,000. The fixed asset is fully depreciated over the life of the...
-
Pro forma balance sheet Peabody & Peabody has 2015 sales of $10 million. It wishes to analyze expected performance and financing needs for 2017, which is 2 years ahead. Given the following...
-
A 10-year project has an initial fixed asset investment of $38,640, an initial NWC investment of $3,680, and an annual OCF of -$58,880. The fixed asset is fully depreciated over the life of the...
-
Order check. Write a program that takes three double command-line arguments x, y, and z and prints true if the values are strictly ascending or descending ( x < y < z or x > y > z ), and false...
-
Sketch the polar plot of the frequency response for the following loop transfer functions: (a) (b) (c) (d) 5(s2 1.4s 1) (s 1)2 G16 20(s + 8) s(s 2) (s + 4)
-
What is the main distinction of a not-for-profit corporation?
-
Discuss the implications of equilibrium for a competitive economy containing many regional markets when labor and firms are free to enter and exit the various markets. Why is the resulting allocation...
-
Matthew borrows $250,000 to invest in bonds. During 2014, his interest on the loan is $30,000. Matthews interest income from the bonds is $10,000. This is Matthews only investment income. a....
-
Del Gato Clinic's cash account shows an $15,282 debit balance and its bank statement shows $13,903 on deposit at the close of business on June 30. a. Outstanding checks as of June 30 total $1,596. b....
-
Outside a home there is a keypad that will open the garage if the correct four-digit code is entered. (a) How many codes are possible? (b) What is the probability of entering the correct code on the...
-
How to Make an Organization Effective in Organizational Behavior? what are the Behavioral Organizational Theories?
-
Calculate the amount of magnetic potential energy stored in a \(0.60-\mathrm{H}\) inductor when the current in the inductor is \(6.0 \mathrm{~A}\).
-
The induced emf in an inductor of inductance \(L\) varies with time according to \(\mathscr{E}_{\text {ind }}(t)=-2 C t\), where \(C\) is a positive constant. (a) If there is no current through the...
-
Determine the winner, if any, using the voting methods in Problems \(45-50\). Seventeen people serve on a board and are considering three alternatives: A, B, and C. Here are the choices followed by...
-
The radius of a toroid is \(R_{\mathrm{t}}=0.10 \mathrm{~m}\), and the windings have a circular cross section. The radius of each winding is \(R_{\mathrm{w}}=10 \mathrm{~mm}\), and the number of...
-
When the current through an inductor is decreasing at a rate of \(2.0 \mathrm{~A} / \mathrm{s}\), the magnitude of the induced emf is \(6.0 \mathrm{~V}\). What is the inductance of the inductor?
-
Can you give a research studies, facts, and journals of the impacts of overpasses to wildlife in banff national park? include both negative and positive impacts
-
For what reason might an exporter use standard international trade documentation (letter of credit, draft, order bill of lading) on an intrafirm export to its parent or sister subsidiary?
-
Shape It Manufacturing Company makes sheet metal products. For the past several years, the companys income has been declining. Its statements of cost of goods manufactured and income statements for...
-
During its first year of operation in 2014, Browne Sales Corporation made most of its sales on credit. At the end of the year, accounts receivable amounted to $199,000. On December 31, 2014,...
-
Using the high-low method, compute Soho Corporations monthly variable cost per telephone hour and total fixedcosts. Month April May June Telephone Hours Used 95 90 100 Telephone Costs $4,350 4,230...
-
What are the major inputs to the decision-making process and how might these be best harnessed to ensure that the decision-making process is effective?
-
What are the basic forms of systems model? Give an example of each and their role in a project environment.
-
How might the tools outlined in this chapter reduce the risk in decision-making?
Study smarter with the SolutionInn App