In: Accounting
Rentz Corporation is investigating the optimal level of current assets for the coming year. Management expects sales to increase to approximately $3 million as a result of an asset expansion presently being undertaken. Fixed assets total $3 million, and the firm plans to maintain a 40% debt-to-assets ratio. Rentz's interest rate is currently 10% on both short-term and long-term debt (which the firm uses in its permanent structure). Three alternatives regarding the projected current assets level are under consideration: (1) a restricted policy where current assets would be only 45% of projected sales, (2) a moderate policy where current assets would be 50% of sales, and (3) a relaxed policy where current assets would be 60% of sales. Earnings before interest and taxes should be 13% of total sales, and the federal-plus-state tax rate is 40%.
What is the expected return on equity under each current assets level? Round your answers to two decimal places. Restricted policy?
Moderate policy?
Relaxed policy?
LET US CALCULATE THE CURRENT ASSETS FOR ALL THE THREE POLICIES
CURRENT ASSETS = % OF ESTIMATED SALES
RESTRICTED POLICY | 45% | 3000000 | 1350000 |
MODERATE POLICY | 50% | 3000000 | 1500000 |
RELAXED POLICY | 60% | 3000000 | 1800000 |
TABLE SHOWING EXPECTED RETURN ON EQUITY UNDER THREE POLICIES:
PARTICULARS | RESTRICTED | MODERATE | RELAXED |
current assets | 1350000 | 1500000 | 1800000 |
fixed assets | 3000000 | 3000000 | 3000000 |
total assets | 4350000 | 4500000 | 4800000 |
debt(40% of TOTAL assets) | 1740000 | 1800000 | 1920000 |
equity | 2610000 | 2700000 | 2880000 |
total debt and equity shareholders fund | 4350000 | 4500000 | 4800000 |
earnings before interest and tax (13% on sales) | 390000 | 390000 | 390000 |
interest (10% on long and short-term debt) | (174000) | (180000) | (192000) |
earnings before tax | 216000 | 210000 | 198000 |
tax @ 40% | (86400) | (84000) | (79200) |
net income | 129600 | 126000 | 118800 |
return on equity** | 4.97% | 4.67% | 4.13% |
*equity= total assets - debt
**return on equity = net income/ equity
HOPE THIS WAS HELPFUL. DO CONSIDER GIVING THIS A THUMPS UP.