Finance Ch. 5 Solutions

Percentage of sales 70000 2 3500000 forecast 24000000

Info iconThis preview shows pages 4–7. Sign up to view the full content.

View Full Document Right Arrow Icon
Percentage of sales: $70,000 = 2% $3,500,000 Forecast: 2%($4,000,000) + $30,000 = $80,000 + 30,000 = $110,000 (c) 30%($100,000) = $30,000 - spontaneous 70%($100,000) = $70,000 - discretionary Percentage of sales: $30,000 = 0.86% $3,500,000 Forecast:0.86%(4,000,000) + $70,000=34,400 + 70,000=$104,400 (d) If the entire marketable securities balance is discretionary, we predict that it won’t change (unless management makes a change). Forecast = $100,000 8) $250,000 = 2.50% $10,000,000 2.50%($12,000,000) = $300,000 under all four alternatives (a) Percentage of sales: 175,000 = 1.75% `0,000,000 Forecast: 1.75%(12,000,000) = $210,000 (b) Percentage of sales: 105,000 = 1.05% 10,000,000 Forecast: 1.05%(12,000,000) + $70,000 = $126,000 + 70,000 = $196,000
Background image of page 4

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

View Full Document Right Arrow Icon
(c) Percentage of sales: 43,750 = 0.44% 10,000,000 Forecast: 0.44%(12,000,000) + 131,250 = 52,800 + 131,250 = $184,050 (d) If the entire marketable securities balance is discretionary, we predict that it won’t change (unless management makes a change). Forecast = $175,000 9) (a) Percentage of sales = 5,000,000 = 31.25% 16,000,000 Forecast: 31.25%($20,000,000) = $6,250,000 (b) Forecast: $5,000,000 + 1,500,000 = $6,500,000 (c) Plant used = 90% x $5,000,000 = $4,500,000 true percentage: 4,500,000 = .28125 = 28.125% 16,000,000 Forecast: 28.125% x 20,000,000 = $5,625,000 (d) Forecast = $5,000,000 + 750,000 = $5,750,000 10) (a) Percentage of sales = 12,000,000 = 40% 30,000,000 Forecast: 40%(40,000,000) = $16,000,000 (b) Forecast: $12,000,000 + 5,000,000 = $17,000,000 (c) Plant used = 90% x 12,000,000 = $10,800,000 true percentage: 10,800,000 = 36% 30,000,000 Forecast: 36% x $40,000,000 = $14,400,000 (d)Plant used = 70% x $12,000,000 = $8,400,000 true percentage: $8,400,000 = .28 = 28% $30,000,000 sales: 28% x $40,000,000 = $11,200,000 Forecast: $12,000,000 11) (a) 500,000  500,000= $0 (b) 2,500,000  500,000= $2,000,000 (c) 5,000,000  500,000 = $4,500,000 (d) 10,000,000  500,000 = $9,500,000 12) (a) (250,000  125,000)  $75,000 = $50,000 (b) (500,000  125,000)  $75,000 = $300,000 (c) (1,000,000  125,000)  $75,000 =$800,000 (d) (1,500,000  125,000)  $75,000 = $1,300,000
Background image of page 5
13) (a) Net income forecast = 12%($800,000) = $ 96,000 Dividend forecast = 40%($96,000) = 38,400 = retained earnings forecast 57,60 + BB RE 250,000 = Forecast of end-of-year retained earnings $307,600 (b) Net income forecast = 8%($800,000) = $ 64,000 Dividend forecast = 15%($64,000) = 9,600 = Retained earnings forecast 54,400 + BB RE 250,000 = Forecast of end-of-year retained earnings $304,400 (c) Net income forecast = 5%($800,000) = $ 40,00 Dividend forecast = 75%($40,000) = 30,000 = Add to retained earnings forecast 10,000 + BB RE 250,000 = Forecast of end-of-year retained earnings $260,000 (d) Net income forecast = 8%($800,000) = $ 64,000 Dividend forecast = 100%($64,000)= 64,000 = Add to retained earnings forecast 0 $250,000. 14) (a)
Background image of page 6

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

View Full Document Right Arrow Icon
Image of page 7
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

Page4 / 14

Percentage of sales 70000 2 3500000 Forecast 24000000 30000...

This preview shows document pages 4 - 7. Sign up to view the full document.

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