Trusted by Students Everywhere
Why Choose Us?
0% AI Guarantee

Human-written only.

24/7 Support

Anytime, anywhere.

Plagiarism Free

100% Original.

Expert Tutors

Masters & PhDs.

100% Confidential

Your privacy matters.

On-Time Delivery

Never miss a deadline.

Suppose that Wind Em Corp

Accounting Dec 13, 2020

Suppose that Wind Em Corp. currently has the balance sheet shown below, and that sales for the year just ended were $6.3 million. The firm also has a profit margin of 30 percent, a retention ratio of 20 percent, and expects sales of $7.3 million next year.

 

Assets  Liabilities and Equity

Current assets$1,559,000   Current liabilities$1,699,110

Fixed assets  4,300,000   Long-term debt  1,850,000      

Equity  2,309,890 

Total assets$5,859,000   Total liabilities and equity$5,859,000 

 

If all assets and current liabilities are expected to grow with sales, what amount of additional funds will Wind Em need from external sources to fund the expected growth? (Enter your answer in dollars not in millions.)  

 

1) Assets X Change in sales 2) Liabilities X change in sales

sales sales

3) Margin x sales x retained earnings = increase in retained earnings

 

Sales Sales

Sales

Expert Solution

Necessary increase in assets= (Total assets/ Current sales)* ( Expected sales in the next year- Current sales)

= ( 5859000/ 6300000)* ( 7300000- 6300000)

= 930000

 

Spontaneous increase in liabilities= (Current liabilities/ Current sales)* ( Expected sales in the next year- Current sales)

= = ( 1699110/ 6300000)* ( 7300000- 6300000)

= 269700

 

Projected increase in retained earnings= Profit margin* Next year expected sales* Retention ratio

= 30%* 7300000* 20%

= 438000

 

Amount of AFN= Necessary increase in assets- Spontaneous increase in liabilities- Projected increase in retained earnings

= 930000- 269700- 438000

= 222300

Archived Solution
Unlocked Solution

You have full access to this solution. To save a copy with all formatting and attachments, use the button below.

Already a member? Sign In
Important Note: This solution is from our archive and has been purchased by others. Submitting it as-is may trigger plagiarism detection. Use it for reference only.

For ready-to-submit work, please order a fresh solution below.

Or get 100% fresh solution
Get Custom Quote
Secure Payment