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 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, Cold Duck Manufacturing Inc. generated $400,000 net income on sales of $13,500,000. The firm expects sales to increase by 18% this coming year and also expects to maintain its long-run dividend payout ratio of 35%. Suppose Cold Duck Manufacturing 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 Cold Duck Manufacturing Inc.’s expected sales. (Note: Do not round intermediate calculations.)

$621,000

$567,000

$540,000

$486,000

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 Cold Duck Manufacturing Inc. this year? (Note: Do not round intermediate calculations.)

$82,800

$75,600

$72,000

$64,800

In addition, Cold Duck Manufacturing 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, Cold Duck Manufacturing Inc. is expected to generate $ from operations that will be added to retained earnings. (Note: Do not round intermediate calculations.)

According to the AFN equation and projections for Cold Duck Manufacturing Inc., the firm’s AFN is $ . (Note: Do not round intermediate calculations.)

Solutions

Expert Solution

Please find attached answers

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

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...

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...

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, 6% $1,000,000 Preferred $10 stock, $50 par $56,500 Common stock, $6 par $440,700.00 Income before income tax was $186,000, and income taxes were $27,800 for the current year. Cash dividends paid on common stock during the current year totaled $48,477. The common stock was selling for $22 per share at the end of the year. Determine each of the following. Round...

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, 8% $2,000,000 Preferred $5 stock, $100 par $380,000 Common stock, $7 par $93,100.00 Income before income tax was $336,000, and income taxes were $51,000 for the current year. Cash dividends paid on common stock during the current year totaled $31,920. The common stock was selling for $160 per share at the end of the year. Determine each of the following. Round...

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, 6% $1,100,000 Preferred $10 stock, $50 par 44,000 Common stock, $14 par 431,200.00 Income before income tax was $191,400, and income taxes were $28,600, for the current year. Cash dividends paid on common stock during the current year totaled $21,560. The common stock was selling for $35 per share at the end of the year. Determine each of the following. Round...

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, $100 par 173,000 Common stock, $7 par 1,029,350.00 Income before income tax was $365,400, and income taxes were $54,000, for the current year. Cash dividends paid on common stock during the current year totaled $79,407. The common stock was selling for $18 per share at the end of the year. Determine each of the following. Round...

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...

Fuzzy Button Clothing Company has the following end-of-year balance sheet: Fuzzy Button Clothing Company Balance Sheet...

Fuzzy Button Clothing Company has the following end-of-year balance sheet: Fuzzy Button Clothing 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...

Subjects