MBA540 SLU Strategic Financial Planning Ch12-10 Build A Model Homework

User Generated

ao83

Business Finance

Saint Leo University

Description

please look at the attached problem, you need to know finance to complete this and only bid if you know how to complete it.

Unformatted Attachment Preview

Chapter: Problem: 12 10 Start with the partial model in the file Ch12 P10 Build a Model.xls on the textbook’s Web site, which contains the 2013 financial statements of Zieber Corporation. Forecast Zeiber's 2014 income statement and balance sheets. Use the following assumptions: (1) Sales grow by 6%. (2) The ratios of expenses to sales, depreciation to fixed assets, cash to sales, accounts receivable to sales, and inventories to sales will be the same in 2014 as in 2013. (3) Zeiber will not issue any new stock or new long-term bonds. (4) The interest rate is 11% for long-term debt and the interest expense on long-term debt is based on the average balance during the year . (5) No interest is earned on cash. (6) Dividends grow at an 8% rate. (6) Calculate the additional funds needed (AFN). If new financing is required, assume it will be raised by drawing on a line of credit with an interest rate of 12%. Assume that any draw on the line of credit will be made on the last day of the year, so there will be no additional interest expense for the new line of credit. If surplus funds are available, pay a special dividend. a. What are the forecasted levels of notes payable and special dividends? Key Input Data: Tax rate Dividend growth rate Rate on notes payable-term debt, rstd Rate on long-term debt, rd Rate on line of credit, rLOC Used in the forecast 40% 8% 9% 11% 12% December 31 Income Statements: (in thousands of dollars) Sales Expenses (excluding depr. & amort.) Depreciation and Amortization EBIT Interest expense on long-term debt Interest expense on line of credit EBT Taxes (40%) Net Income Common dividends (regular dividends) Special dividends Addition to retained earnings (DRE) Forecasting basis Growth % of sales % of fixed assets 2013 Ratios 2014 Inputs 2014 Forecast 2013 Ratios 2014 Inputs Without adj. 2014 Adj. 2013 $455,150 $386,878 $14,565 $53,708 $11,880 Interest rate x average debt during year $0 $41,828 $16,731 $25,097 $12,554 Growth 8.00% $0 $12,543 December 31 Balance Sheets (in thousands of dollars) 2013 Assets: Cash Accounts Receivable $18,206 $100,133 Forecasting basis % of sales % of sales Inventories Total current assets Fixed assets Total assets $45,515 $163,854 $182,060 $345,914 % of sales Liabilities and equity Accounts payable Accruals Line of credit Total current liabilities Long-term debt Total liabilities Common stock Retained Earnings Total common equity Total liabilities and equity $31,861 % of sales $27,309 % of sales $0 Previous $59,170 $120,000 Previous $179,170 $60,000 Previous $106,745 Previous + DRE $166,745 $345,914 % of sales Increase in spontaneous liabilities (accounts payable and accruals) + Increase in long-term bonds, preferred stock and common stock + Net income minus regular common dividends Increase in financing − Increase in total assets Amount of deficit or surplus financing: If deficit in financing (negative), draw on line of credit If surplus in financing (positive), pay special dividend a. What are the forecasted levels of the line of credit and special dividends? Required ine of credit Special dividends Note: we copied b. Now assume that the growth in sales is only 3%. What are the forecasted levels of line of credit and special dividends? Required ine of credit Special dividends Note: we copied 12/7/2012 With Adj.
Purchase answer to see full attachment
User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

Explanation & Answer

Find the solutions on the attachment

Chapter:
Problem:

12
10

Start with the partial model in the file Ch12 P10 Build a Model.xls on the textbook’s Web site, which contains the 2013 finan
statements of Zieber Corporation. Forecast Zeiber's 2014 income statement and balance sheets. Use the following assumpt
grow by 6%. (2) The ratios of expenses to sales, depreciation to fixed assets, cash to sales, accounts receivable to sales, an
to sales will be the same in 2014 as in 2013. (3) Zeiber will not issue any new stock or new long-term bonds. (4) The interest
for long-term debt and the interest expense on long-term debt is based on the average balance during the year . (5) No inter
on cash. (6) Dividends grow at an 8% rate. (6) Calculate the additional funds needed (AFN). If new financing is required, ass
raised by drawing on a line of credit with an interes...


Anonymous
Great! Studypool always delivers quality work.

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4

Related Tags