Question

In: Finance

Berkshire Building Services generated $98 million in sales during the current year, and its year-end total...

Berkshire Building Services generated $98 million in sales during the current year, and its year-end total assets were $118 million. Also, at year-end, current liabilities were $5,895,000 consisting of $3,144,000 of accounts payable, $1,572,000 of accruals, and $1,179,000 of notes payable. The firm’s profit margin was 7% and payout ratio was 38%. The firm considered itself at full capacity in the current year. Looking ahead to next year, estimate the additional funds needed if the firm intends to grow sales by 8%.

Solutions

Expert Solution

Current Year:

Sales = $98,000,000
Total Assets = $118,000,000
Profit Margin = 7.00%

Retention Ratio = 1 - Payout Ratio
Retention Ratio = 1 - 0.38
Retention Ratio = 0.62

Spontaneous Current Liabilities = Accounts Payable + Accruals
Spontaneous Current Liabilities = $3,144,000 + $1,572,000
Spontaneous Current Liabilities = $4,716,000

Next Year:

Sales = $98,000,000 + 8% * $98,000,000
Sales = $105,840,000

Addition to Retained Earnings = Sales * Profit Margin * Retention Ratio
Addition to Retained Earnings = $105,840,000 * 7.00% * 0.62
Addition to Retained Earnings = $4,593,456

Increase in Total Assets = $118,000,000 * 0.08
Increase in Total Assets = $9,440,000

Increase in Spontaneous Current Liabilities = $4,716,000 * 0.08
Increase in Spontaneous Current Liabilities = $377,280

Additional Fund Needed = Increase in Total Assets - Increase in Spontaneous Current Liabilities - Addition to Retained Earnings
Additional Fund Needed = $9,440,000 - $377,280 - $4,593,456
Additional Fund Needed = $4,469,264

jeff jeffy answered 5 months ago
Next > < Previous

Related Solutions

SALES INCREASE Paladin Furnishings generated $2 million in sales during 2016, and its year-end total assets...
SALES INCREASE Paladin Furnishings generated $2 million in sales during 2016, and its year-end total assets were $1.7 million. Also, at year-end 2016, current liabilities were $500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and $100,000 of accrued liabilities. Looking ahead to 2017, the company estimates that its assets must increase by $0.85 for every $1.00 increase in sales. Paladin's profit margin is 6%, and its retention ratio is 35%. How large of a sales increase can...
SALES INCREASE Paladin Furnishings generated $2 million in sales during 2016, and its year-end total assets...
SALES INCREASE Paladin Furnishings generated $2 million in sales during 2016, and its year-end total assets were $1.7 million. Also, at year-end 2016, current liabilities were $500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and $100,000 of accrued liabilities. Looking ahead to 2017, the company estimates that its assets must increase by $0.85 for every $1.00 increase in sales. Paladin's profit margin is 5%, and its retention ratio is 45%. How large of a sales increase can...
Ball Corp. generated 2.0 million in sales during 2015, and its year end total assets were...
Ball Corp. generated 2.0 million in sales during 2015, and its year end total assets were 1.5 million. Also, at year end 2015, current liabilities were 500000, consisting of 200,000 notes payable, 200,000 account payable, and 100,000 accruals. Looking ahead to 2016, the company estimates that its assets must increase by 75cents for every 1 dollar increase in sales. Ball Corp's profit margin is 5% and it's payout ratio is 60%. How large a sales increase can the company achieve...
Paladin Furnishings generated $2 million in sales during 2019,and its year-end total assets were $1.2...
Paladin Furnishings generated $2 million in sales during 2019, and its year-end total assets were $1.2 million. Also, at year-end 2019, current liabilities were $500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and $100,000 of accrued liabilities. Looking ahead to 2020, the company estimates that its assets must increase by $0.60 for every $1.00 increase in sales. Paladin's profit margin is 3%, and its retention ratio is 40%. How large of a sales increase can the company...
Maggie's Muffins Bakery generated $4 million in sales during 2018, and its year-end total assets were...
Maggie's Muffins Bakery generated $4 million in sales during 2018, and its year-end total assets were $2.8 million. Also, at year-end 2018, current liabilities were $1 million, consisting of $300,000 of notes payable, $500,000 of accounts payable, and $200,000 of accruals. Looking ahead to 2019, the company estimates that its assets must increase at the same rate as sales, its spontaneous liabilities will increase at the same rate as sales, its profit margin will be 6%, and its payout ratio...
Paladin Furnishings generated $2 million in sales during 2016, and its year-end total assets were $1.3...
Paladin Furnishings generated $2 million in sales during 2016, and its year-end total assets were $1.3 million. Also, at year-end 2016, current liabilities were $500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and $100,000 of accrued liabilities. Looking ahead to 2017, the company estimates that its assets must increase by $0.65 for every $1.00 increase in sales. Paladin's profit margin is 7%, and its retention ratio is 55%. How large of a sales increase can the company...
Paladin Furnishings generated $2 million in sales during 2019, and its year-end total assets were $1.6...
Paladin Furnishings generated $2 million in sales during 2019, and its year-end total assets were $1.6 million. Also, at year-end 2019, current liabilities were $500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and $100,000 of accrued liabilities. Looking ahead to 2020, the company estimates that its assets must increase by $0.80 for every $1.00 increase in sales. Paladin's profit margin is 4%, and its retention ratio is 45%. How large of a sales increase can the company...
Paladin Furnishings generated $2 million in sales during 2016, and its year-end total assets were $1.4...
Paladin Furnishings generated $2 million in sales during 2016, and its year-end total assets were $1.4 million. Also, at year-end 2016, current liabilities were $500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and $100,000 of accrued liabilities. Looking ahead to 2017, the company estimates that its assets must increase by $0.70 for every $1.00 increase in sales. Paladin's profit margin is 5%, and its retention ratio is 30%. The data has been collected in the Microsoft Excel...
Paladin Furnishings generated $4 million in sales during 2016, and its year-end total assets were $2.2...
Paladin Furnishings generated $4 million in sales during 2016, and its year-end total assets were $2.2 million. Also, at year-end 2016, current liabilities were $500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and $100,000 of accrued liabilities. Looking ahead to 2017, the company estimates that its assets must increase by $0.55 for every $1.00 increase in sales. Paladin's profit margin is 4%, and its retention ratio is 50%. How large of a sales increase can the company...
Maggie's Muffins Bakery generated $4 million in sales during 2018, and its year-end total assets were...
Maggie's Muffins Bakery generated $4 million in sales during 2018, and its year-end total assets were $2.4 million. Also, at year-end 2018, current liabilities were $1 million, consisting of $300,000 of notes payable, $500,000 of accounts payable, and $200,000 of accruals. Looking ahead to 2019, the company estimates that its assets must increase at the same rate as sales, its spontaneous liabilities will increase at the same rate as sales, its profit margin will be 5%, and its payout ratio...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT