Question

In: Finance

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 Online file below. Open the spreadsheet and perform the required analysis to answer the question below.

a. How large of a sales increase can the company achieve without having to raise funds externally? Write out your answer completely. For example, 25 million should be entered as 25,000,000. Do not round intermediate calculations. Round your answer to the nearest cent.

Solutions

Expert Solution

Calculation of Self-supporting Growth Rate

Current Year Sales = $2,000,000

Profit Margin = 5.00%

Retention Ratio = 30%

Total Spontaneous Liabilities = $300,000 [$200,000 + $100,000]

Last Year Total Assets = $1,400,000

Therefore, the Self-supporting Growth Rate = Addition to Retained Earnings / [Total Assets – Total Spontaneous Liabilities - Addition to Retained Earnings]

= [Last year sales x Profit Margin x Retention Ratio] / [Total Assets – Total Spontaneous Liabilities – (Last year sales x Profit Margin x Retention Ratio)]

= [$2,000,000 x 0.05 x 0.30] / [$1,400,000 - $300,000 – ($2,000,000 x 0.05 x 0.30)]

= $30,000 / [$1,400,000 - $300,000 - $30,000]

= $30,000 / $1,070,000

= 0.02803738 or

= 2.803738%

Therefore, the Increase in sales that the company can achieve without having to raise funds externally = Last Year Sales x Self-supporting Growth Rate

= $2,000,000 x 2.803738%

= $56,074.77

“Hence, the Increase in Sales would be $56,074.77”


Related Solutions

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...
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...
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...
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...
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...
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...
Maggie's Muffins Bakery generated $2,000,000 in sales during 2016, and its year-end total assets were $1,500,000....
Maggie's Muffins Bakery generated $2,000,000 in sales during 2016, and its year-end total assets were $1,500,000. Also, at year-end 2016, current liabilities were $1,000,000, consisting of $300,000 of notes payable, $500,000 of accounts payable, and $200,000 of accruals. Looking ahead to 2017, 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 will be 40%....
Maggie's Muffins Bakery generated $4,000,000 in sales during 2016, and its year-end total assets were $3,000,000....
Maggie's Muffins Bakery generated $4,000,000 in sales during 2016, and its year-end total assets were $3,000,000. Also, at year-end 2016, current liabilities were $1,000,000, consisting of $300,000 of notes payable, $500,000 of accounts payable, and $200,000 of accruals. Looking ahead to 2017, 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 will be 65%....
5.  Problem 16.09 (Sales Increase) eBook Paladin Furnishings generated $4 million in sales during 2019, and its...
5.  Problem 16.09 (Sales Increase) eBook Paladin Furnishings generated $4 million in sales during 2019, and its year-end total assets were $2.4 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 30%. How large of a...
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...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT