Financial Planning and Forecasting - Solutions4

Financial Planning and Forecasting - Solutions4 - 1 2 3 4 5...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Old Exam Questions - Financial Planning and Forecasting - Solutions Page 31 of 57 Pages 1. Sales are expected to increase by 20 percent over the coming year -- they will increase to $12,000,000. 2. Operating costs are expected to decrease to 75 percent of sales. 3. The interest rate on all debt will remain at 10 percent for 2006. 4. Taxes are expected to remain at 40 percent in 2006. 5. The firm expects to increase its dividend per share to $0.60 in 2006. 6. All current assets will increase proportionately with sales. 7. At the end of 2005, fixed assets (property plant and equipment) are being operated at only 80 percent of capacity (you may ignore depreciation). 8. Fixed assets are lumpy. If the firm must increase its fixed assets, it will do so by adding an amount equal to $2,500,000 (you may ignore depreciation). 9. Accounts payable and accruals will increase proportionately with sales. 10. Notes payable will decrease to $500,000 at the start of 2006. Given this information, do a “first pass” and determine the firm’s additional funds needed (AFN) for 2006. Income Statement (In Thousands) Year: 2005 First Pass Sales $10,000.00 Operating costs $ 8,000.00 Earnings before interest and taxes $ 2,000.00 Interest $ 250.00 Earnings before taxes $ 1,750.00 Taxes $ 700.00 Net income available to common stockholders $ 1,050.00 Common dividends $ 550.00 Balance Sheet (In Thousands) Year: 2005 First Pass Assets: Cash and marketable securities $ 1,500.00 Accounts receivable $ 4,500.00 Inventories $ 6,000.00 Total current assets $12,000.00 Property plant and equipment $ 7,500.00 Total assets $19,500.00 Liabilities and equity: Accounts payable $ 3,500.00 Notes payable $ 1,000.00 Accruals $ 2,500.00 Total current liabilities $ 7,000.00 Long-term bonds $ 1,500.00 Total liabilities $ 8,500.00
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Old Exam Questions - Financial Planning and Forecasting - Solutions Page 32 of 57 Pages Common stock (1 million shares) $10,000.00 Retained earnings $ 1,000.00 Total common equity $11,000.00 Total liabilities and equity $19,500.00 Additional Funds Needed A. $690 B. $585 C. $655 D. $725 * E. $620 Income Statement (In Thousands) Year: 2005 First Pass Sales $10,000.00 $12,000.00 Operating costs $ 8,000.00 $ 9,000.00 Earnings before interest and taxes $ 2,000.00 $ 3,000.00 Interest $ 250.00 $ 200.00 Earnings before taxes $ 1,750.00 $ 2,800.00 Taxes $ 700.00 $ 1,120.00 Net income available to common stockholders $ 1,050.00 $ 1,680.00 Common dividends $ 550.00 $ 600.00 Balance Sheet (In Thousands) Year: 2005 First Pass Assets: Cash and marketable securities $ 1,500.00 $ 1,800.00 Accounts receivable $ 4,500.00 $ 5,400.00 Inventories $ 6,000.00 $ 7,200.00 Total current assets $12,000.00 $14,400.00 Property plant and equipment $ 7,500.00 $ 7,500.00 Total assets $19,500.00 $21,900.00 Liabilities and equity: Accounts payable $ 3,500.00 $ 4,200.00 Notes payable $ 1,000.00 $ 500.00 Accruals
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 07/13/2011 for the course FIN 4414 taught by Professor Staff during the Spring '08 term at University of Florida.

Page1 / 10

Financial Planning and Forecasting - Solutions4 - 1 2 3 4 5...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online