Question

In: Finance

1. The AFN equation Green Caterpillar Garden Supplies Inc. has the following end-of-year balance sheet: Green...

1. The AFN equation Green Caterpillar Garden Supplies Inc. has the following end-of-year balance sheet: Green Caterpillar Garden Supplies Inc. Balance Sheet For the Year Ended on December 31 Assets Liabilities Current Assets: Current Liabilities: Cash and equivalents $150,000 Accounts payable $250,000 Accounts receivable 400,000 Accrued liabilities 150,000 Inventories 350,000 Notes payable 100,000 Total Current Assets $900,000 Total Current Liabilities $500,000 Net Fixed Assets: Long-Term Bonds 1,000,000 Net plant and equipment(cost minus depreciation) $2,100,000 Total Debt $1,500,000 Common Equity Common stock 800,000 Retained earnings 700,000 Total Common Equity $1,500,000 Total Assets $3,000,000 Total Liabilities and Equity $3,000,000 The firm is currently in the process of forecasting sales, asset requirements, and required funding for the coming year. In the year that just ended, Green Caterpillar Garden Supplies Inc. generated $500,000 net income on sales of $14,500,000. The firm expects sales to increase by 16% this coming year and also expects to maintain its long-run dividend payout ratio of 30%. Suppose Green Caterpillar Garden Supplies Inc.’s assets are fully utilized. Use the additional funds needed (AFN) equation to determine the increase in total assets that is necessary to support Green Caterpillar Garden Supplies Inc.’s expected sales. $456,000 $480,000 $552,000 $528,000 When a firm grows, some liabilities grow spontaneously along with sales. Spontaneous liabilities are a source of capital that the firm will generate internally, so they reduce the need for external capital. How much of the total increase in assets will be supplied by spontaneous liabilities for Green Caterpillar Garden Supplies Inc. this year? $60,800 $70,400 $64,000 $73,600 In addition, Green Caterpillar Garden Supplies Inc. is expected to generate net income this year. The firm will pay out some of its earnings as dividends but will retain the rest for future asset investment. Again, the more a firm generates internally from its operations, the less it will have to raise externally from the capital markets. Assume that the firm’s profit margin and dividend payout ratio are expected to remain constant. Given the preceding information, Green Caterpillar Garden Supplies Inc. is expected to generate $ from operations that will be added to retained earnings. According to the AFN equation and projections for Green Caterpillar Garden Supplies Inc., the firm’s AFN is $ .

Solutions

Expert Solution

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

Green Caterpillar Garden Supplies Inc. reported sales of $743,000 at the end of last year; but...
Green Caterpillar Garden Supplies Inc. reported sales of $743,000 at the end of last year; but this year, sales are expected to grow by 9%. Green Caterpillar expects to maintain its current profit margin of 24% and dividend payout ratio of 15%. The firm’s total assets equaled $425,000 and were operated at full capacity. Green Caterpillar’s balance sheet shows the following current liabilities: accounts payable of $80,000, notes payable of $45,000, and accrued liabilities of $65,000. Based on the AFN...
1. The AFN equation Cold Duck Manufacturing Inc. has the following end-of-year balance sheet: Cold Duck...
1. The AFN equation Cold Duck Manufacturing Inc. has the following end-of-year balance sheet: Cold Duck Manufacturing Inc. Balance Sheet For the Year Ended on December 31 Assets Liabilities Current Assets: Current Liabilities: Cash and equivalents $150,000 Accounts payable $250,000 Accounts receivable 400,000 Accrued liabilities 150,000 Inventories 350,000 Notes payable 100,000 Total Current Assets $900,000 Total Current Liabilities $500,000 Net Fixed Assets: Long-Term Bonds 1,000,000 Net plant and equipment(cost minus depreciation) $2,100,000 Total Debt $1,500,000 Common Equity Common stock 800,000...
1. The Additional Funds Needed (AFN) equation Cold Duck Manufacturing Inc. has the following end-of-year balance...
1. The Additional Funds Needed (AFN) equation Cold Duck Manufacturing Inc. has the following end-of-year balance sheet: Cold Duck Manufacturing Inc. Balance Sheet For the Year Ended on December 31 Assets Liabilities Current Assets: Current Liabilities: Cash and equivalents $150,000 Accounts payable $250,000 Accounts receivable 400,000 Accrued liabilities 150,000 Inventories 350,000 Notes payable 100,000 Total Current Assets $900,000 Total Current Liabilities $500,000 Net Fixed Assets: Long-Term Bonds 1,000,000 Net plant and equipment $2,100,000 Total Debt $1,500,000 (cost minus depreciation) Common...
Suppose Green Caterpillar Garden Supplies Inc. is evaluating a proposed capital budgeting project (project Alpha) that...
Suppose Green Caterpillar Garden Supplies Inc. is evaluating a proposed capital budgeting project (project Alpha) that will require an initial investment of $450,000. The project is expected to generate the following net cash flows: Year Cash Flow Year 1 $350,000 Year 2 $425,000 Year 3 $500,000 Year 4 $400,000 1. Green Caterpillar Garden Supplies Inc.’s weighted average cost of capital is 8%, and project Alpha has the same risk as the firm’s average project. Based on the cash flows, what...
Cold Duck Manufacturing Inc. has the following end-of-year balance sheet: Cold Duck Manufacturing Inc. Balance Sheet...
Cold Duck Manufacturing Inc. has the following end-of-year balance sheet: Cold Duck Manufacturing Inc. Balance Sheet For the Year Ended on December 31 Assets Liabilities Current Assets: Current Liabilities: Cash and equivalents $150,000 Accounts payable $250,000 Accounts receivable 400,000 Accrued liabilities 150,000 Inventories 350,000 Notes payable 100,000 Total Current Assets $900,000 Total Current Liabilities $500,000 Net Fixed Assets: Long-Term Bonds 1,000,000 Net plant and equipment $2,100,000 Total Debt $1,500,000 (cost minus depreciation) Common Equity Common stock 800,000 Retained earnings 700,000...
Green caterpiller garden supplies inc did not issue new shares during these three years and has...
Green caterpiller garden supplies inc did not issue new shares during these three years and has faced some operational difficulties. The company has thus piloted some new forecasting strategies to improve its operations management. You have collected the relevant data, made reasonable assumptions based on the information available, and calculated the following ratios. Ratios Calculated Year 1 Year 2 Year 3 Price to cash flow 4.60 5.98 6.70 Inventory turnover 9.20 11.04 12.37 Debt to equity 0.60 0.64 0.77 Based...
Green Thumb Garden Supplies reported the following information for 2017 and 2018.                             &nbsp
Green Thumb Garden Supplies reported the following information for 2017 and 2018.                                                                                        2018           2017        Assets        Cash                                                                 $ 50,000    $ 45,000        Accounts receivable                                             35,000        25,000        Inventory                                                             25,000        20,000        Property, plant, and equipment                         240,000      210,000        Total assets                                                      $350,000    $300,000        Liabilities and Shareholders’ Equity        Current liabilities                                             $ 65,000    $ 60,000        Non-current liabilities                                        110,000        90,000        Shareholders’ equity—common                        175,000      150,000        Total liabilities and shareholders’ equity        $350,000    $300,000        Income statement for 2018        Sales                                                                  $95,000        Cost of goods sold                                               45,000       ...
Green Thumb Garden Supplies reported the following information for 2017 and 2018.                             &nbsp
Green Thumb Garden Supplies reported the following information for 2017 and 2018.                                                                                        2018           2017        Assets        Cash                                                                 $ 50,000    $ 45,000        Accounts receivable                                             35,000        25,000        Inventory                                                             25,000        20,000        Property, plant, and equipment                         240,000      210,000        Total assets                                                      $350,000    $300,000        Liabilities and Shareholders’ Equity        Current liabilities                                             $ 65,000    $ 60,000        Non-current liabilities                                        110,000        90,000        Shareholders’ equity—common                        175,000      150,000        Total liabilities and shareholders’ equity        $350,000    $300,000        Income statement for 2018        Sales                                                                  $95,000        Cost of goods sold                                               45,000       ...
Bohemian Manufacturing Company has the following end-of-year balance sheet: Bohemian Manufacturing Company Balance Sheet For the...
Bohemian Manufacturing Company has the following end-of-year balance sheet: Bohemian Manufacturing Company Balance Sheet For the Year Ended on December 31 Assets Liabilities Current Assets: Current Liabilities: Cash and equivalents $150,000 Accounts payable $250,000 Accounts receivable 400,000 Accrued liabilities 150,000 Inventories 350,000 Notes payable 100,000 Total Current Assets $900,000 Total Current Liabilities $500,000 Net Fixed Assets: Long-Term Bonds 1,000,000 Net plant and equipment(cost minus depreciation) $2,100,000 Total Debt $1,500,000 Common Equity Common stock 800,000 Retained earnings 700,000 Total Common Equity...
The balance sheet for Garcon Inc. at the end of the current fiscal year indicated the...
The balance sheet for Garcon Inc. at the end of the current fiscal year indicated the following: Bonds payable, 7% $1,800,000 Preferred $10 stock, $50 par 141,500 Common stock, $15 par 2,759,250.00 Income before income tax was $466,200, and income taxes were $70,000 for the current year. Cash dividends paid on common stock during the current year totaled $101,173. The common stock was selling for $22 per share at the end of the year. Determine each of the following. Round...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT