Question
In: Finance
Jason Company's balance sheet last year was the followingamounts as of December 31st: Cash $10...
Jason Company's balance sheet last year was the following amounts as of December 31st: Cash $10 Accounts payable $15 Accounts receivable 40 Accruals 5 Inventory 50 Short-term debt 20 Net property plant 100 Long-term debt 20 Common stock 20 Retained earnings 120 Total assets $200 Total liabilities and equity $200 Last year the firm's sales were $2,000, and it had a profit margin of 10 percent and a dividend payout ratio of 60 percent. Baxter operated its property plant at full capacity. The company expects to increase its net sales by 37.5 percent, to $2,750, but the profit margin is expected to fall to 2 percent, and the retained earnings ratio is expected to rise to 55 percent. What is Jason's additional funds needed (AFN) for this year?
Solutions
Expert Solution
AFN = Increase in sales - increase in spontaneous Liabilities - Addition to Retained earnings
1. Increase in Assets = Total assets * Sales Growth = 200 * 0.375 = $75
2. Increase in Spontaneous Liabilities = (accounts Payable + Accruals) * Sales Growth = 20 * 0.375 = $7.50
* Short term debt doesn't changes with growth of sales
3. Addition to retained earnings = New Sales * Profit margin * Retained Earning ratio
Addition to retained earnings = 2750 * 2% * 55%
Addition to retained earnings = $30.25
Thus,
AFN = Increase in sales - increase in spontaneous Liabilities - Addition to Retained earnings
AFN = 75 - 7.50 - 30.25
AFN = $37.25
jeff jeffy answered 2 years agoRelated Solutions
Create a balance sheet as of December 31st, 2014 and a cash flow statement for the...
Create a balance sheet as of December 31st, 2014
and a cash flow statement for the three months
ending 12/31/14 using the following information. A
ssume bills are paid in current month unless
otherwise indicated.
Take home salary received each week is $450
Utility (electric/gas/water)
bills in October were $165, November $195, and December
$200.
Bought presents and clothes for $110 in Sept
ember, $140 in October, $350 in November.
o
All purchases we're on credit and...
Problem 15-8 Baskin Company's net income last year was $98,000. Changes in the company's balance sheet...
Problem 15-8
Baskin Company's net income last year was $98,000. Changes in
the company's balance sheet accounts for the year appear below:
Increases
(Decreases)
Debit balances:
Cash
$24,000
Accounts receivable
15,000
Inventory
(18,000)
Prepaid expenses
(6,000)
Long-term investments
10,000
Plant and equipment
40,000
Credit balances:
Accumulated depreciation
32,000
Accounts payable
(14,000)
Accrued liabilities
11,000
Taxes payable
4,000
Bonds payable
(40,000)
Common stock
10,000
Retained earnings
62,000
The company declared and paid cash dividends of $36,000 last
year.
Required:
A. Prepare...
From the following data prepare the balance sheet of X Ltd., as on 31st December, 1999....
From the following data prepare the balance sheet of X
Ltd., as on 31st December, 1999.
Current ratio 2.5;
Quick ratio 1.5;
Net working capital Rs.3,00,000
Gross profi t ratio 20%
Fixed Assets turnover ratio 2 times
Stock turnover ratio (Cost of sales/ Closing stock) 6
times.
Average Collection period 2 months
Super quick ratio .25
Fixed Assets to shareholders equity .8
Reserves and surpluses to share capital .5
Debt equity ratio .2
Burns Corporation's net income last year was $92,800. Changes in the company's balance sheet accounts for...
Burns Corporation's net income last year was $92,800. Changes in
the company's balance sheet accounts for the year appear below:
Increases
(Decreases)
Asset and Contra-Asset Accounts:
Cash and cash equivalents
$
21,300
Accounts receivable
$
13,400
Inventory
$
(17,600
)
Prepaid expenses
$
4,200
Long-term investments
$
11,000
Property, plant, and equipment
$
71,400
Accumulated depreciation
$
33,500
Liability and Equity Accounts:
Accounts payable
$
(18,400
)
Accrued liabilities
$
17,000
Income taxes payable
$
4,200
Bonds payable
$
(64,200...
Burns Corporation's net income last year was $98,300. Changes in the company's balance sheet accounts for...
Burns Corporation's net income last year was $98,300. Changes in
the company's balance sheet accounts for the year appear below:
Increases
(Decreases)
Asset and Contra-Asset Accounts:
Cash and cash equivalents
$
25,000
Accounts receivable
$
14,200
Inventory
$
(17,100
)
Prepaid expenses
$
4,100
Long-term investments
$
11,000
Property, plant, and equipment
$
72,100
Accumulated depreciation
$
33,800
Liability and Equity Accounts:
Accounts payable
$
(19,600
)
Accrued liabilities
$
17,300
Income taxes payable
$
4,200
Bonds payable
$
(62,400...
Burns Corporation's net income last year was $96,500. Changes in the company's balance sheet accounts for...
Burns Corporation's net income last year was $96,500. Changes in
the company's balance sheet accounts for the year appear below:
Increases
(Decreases)
Asset and Contra-Asset
Accounts:
Cash and cash equivalents
$
18,600
Accounts receivable
$
13,300
Inventory
$
(16,300
)
Prepaid expenses
$
4,300
Long-term investments
$
10,300
Property, plant, and
equipment
$
74,200
Accumulated depreciation
$
31,600
Liability and Equity
Accounts:
Accounts payable
$
(19,400
)
Accrued liabilities
$
17,600
Income taxes payable
$
4,200
Bonds payable
$
(63,600...
Megan Corporation's net income last year was $101,000. Changes in the company's balance sheet accounts for...
Megan Corporation's net income last year was $101,000. Changes
in the company's balance sheet accounts for the year appear
below:
Increases
(Decreases)
Asset and Contra-Asset
Accounts:
Cash and cash equivalents
$
(5,400
)
Accounts receivable
$
(17,000
)
Inventory
$
4,500
Prepaid expenses
$
(9,100
)
Long-term investments
$
83,000
Property, plant, and
equipment
$
61,000
Accumulated depreciation
$
64,000
Liability and Equity
Accounts:
Accounts payable
$
0
Accrued liabilities
$
17,020
Income taxes payable
$
(12,120
)
Bonds payable...
Burns Corporation's net income last year was $94,600. Changes in the company's balance sheet accounts for...
Burns Corporation's net income last year was $94,600. Changes in
the company's balance sheet accounts for the year appear below:
Increases
(Decreases)
Asset and Contra-Asset
Accounts:
Cash and cash equivalents
$
17,000
Accounts receivable
$
13,300
Inventory
$
(16,600
)
Prepaid expenses
$
4,300
Long-term investments
$
10,300
Property, plant, and
equipment
$
73,500
Accumulated depreciation
$
31,600
Liability and Equity
Accounts:
Accounts payable
$
(18,400
)
Accrued liabilities
$
17,100
Income taxes payable
$
4,200
Bonds payable
$
(64,200...
Burns Corporation's net income last year was $97,400. Changes in the company's balance sheet accounts for...
Burns Corporation's net income last year was $97,400. Changes in
the company's balance sheet accounts for the year appear below:
Increases
(Decreases)
Asset and Contra-Asset Accounts:
Cash and cash equivalents
$
22,700
Accounts receivable
$
13,800
Inventory
$
(16,800
)
Prepaid expenses
$
4,400
Long-term investments
$
10,400
Property, plant, and equipment
$
71,400
Accumulated depreciation
$
32,600
Liability and Equity Accounts:
Accounts payable
$
(19,400
)
Accrued liabilities
$
17,100
Income taxes payable
$
4,100
Bonds payable
$
(64,800...
Burns Corporation's net income last year was $96,500. Changes in the company's balance sheet accounts for...
Burns Corporation's net income last year was $96,500. Changes in
the company's balance sheet accounts for the year appear below:
Increases
(Decreases)
Asset and Contra-Asset Accounts:
Cash and cash equivalents
$
18,600
Accounts receivable
$
13,300
Inventory
$
(16,300
)
Prepaid expenses
$
4,300
Long-term investments
$
10,300
Property, plant, and equipment
$
74,200
Accumulated depreciation
$
31,600
Liability and Equity Accounts:
Accounts payable
$
(19,400
)
Accrued liabilities
$
17,600
Income taxes payable
$
4,200
Bonds payable
$...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- There are a large number of tasks involved in information technology and programming, and many of...
- Using one quantitative and one qualitative health policy research method described in this chapter, design a...
- What is the Rawls' solution to the age-old question of social (economic / distributive) justice?...
- St. Johns River Shipyards' welding machine is 15 years old, fully depreciated, and has no salvage...
- The following information is available for Robstown Corporation for 20Y8: Inventories January 1 December 31 Materials...
- /* Complete the TO DO comments below */ window.onload = function() { /* TODO add a...
- Trevor Price bought 10-year bonds issued by Harvest Foods five years ago for $4,532.35. The bonds...
ADVERTISEMENT