90.2K

Verified Solution

Link Copied!

someone solve this?

The Longbranch Western Wear Company has the following financial statements, which are representative of the company's historical average Income Statement Sales $250,000 Expenses 188,300 Earnings before interest and taxes $ 61,700 Interest 3,200 Earnings before taxes $ 58,500 Taxes 21,000 Earnings after taxes $ 37,500 Dividends $ 11,250 Assets Cash Accounts receivable Inventory Current assets Capital assets Balance Sheet Liabilities and Shareholders' Equity $6,880 Accounts payable $11,200 22,000 Accrued wages 2,400 27,000 Accrued taxes 11,400 $55,000 Current liabilities $25,000 82,000 Notes payable 8,280 Long-term debt 21,000 Common stock 32,000 Retained earnings 52,800 $137,000 Total liabilities and equity $137,000 Total assets Lonabranch is expecting a 30 percent increase in sales next year, and management is concerned about the company's need for Longbranch is expecting a 30 percent increase in sales next year, and management is concerned about the company's need for external funds. The increase in sales is expected to be carried out without any expansion of capital assets, instead, it will be done through more efficient asset utilization in the existing stores. Of liabilities, only current liabilities vary directly with sales, a. Using a percent-of-sales method, determine whether Longbranch Western Wear has external financing needs. (Input the amount as a positive value.) The firm (Click to select) $ in (Click to select) b. Prepare a pro forma balance sheet with any financing adjustment made to notes payable and excess, if any, shall reduce long term debt (Input all answers as positive values. Be sure to list the assets and liabilities in order of their liquidity. Do not leave any empty spaces; input a 0 wherever it is required.) Balance Sheet Liabilities $ $ Current assets (Click to select) (Click to select) (Click to select) V (Click to select) (Click to select) (Click to select) v v $ Current assets (Click to select) Current liabilities (Click to select) (Click to select) (Click to select) (Click to select) v $ V V Total assets Total liabilities and equity c. Calculate the current ratio and total debt to assets ratio for each year. (Round the final answers to 2 decimal places.) Year 1 Year 2 X Current ratio Total debt/ assets

Answer & Explanation Solved by verified expert

See Answer