80.2K

Verified Solution

Link Copied!

The Longbranch Western Wear Company has the following financial statements, which are representative of the company's historical average.Income StatementSales$$400,000$Expenses$336,900$Earnings before interest and taxes$ $63,100$Interest$3,100$Earnings before taxes$ $60,000$Taxes$20,000$Earnings after taxes$ $40,000$Dividends$ $18,000$Balance SheetAssetsLiabilities and Shareholders' EquityCash$$5,000$Accounts payable$$11,100$Accounts receivable$21,000$Accrued wages$2,300$Inventory$26,000$Accrued taxes$10,600$Current assets$$52,000$Current liabilities$$24,000$Capital assets$81,000$Notes payable$8,100$Long$-$term debt$20,500$Common stock$31,000$Retained earnings$49,400$Total assets$$133,000$Total liabilities and equity$$133,000$Longbranch is expecting a $30$ percent increase in sales next year, and management is concerned about the company's need for external funds. The increase in sales is expected to be carried out without any expansion of capital assets; instead, it will be done through more efficient asset utilization in the existing stores. Of liabilities, only current liabilities vary directly with sales.a$.$ Using a percent$-$of$-$sales method, determine whether Longbranch Western Wear has external financing needs. $($Input the amount as a positive value.$)$The firm has $$20200$ In surplus funds.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 SheetCurrent assets Cash$ Accounts receivable$$-$Inventory$Current assets$$-$Capital Assets$$-$Liabilities Accounts payable$$-$Accrued wages$Accrued taxes$$-$Current liabilities$$\_\_\_\_$Notes payable$$\_\_\_\_$Long$-$term debt. $$\_\_\_\_\_\_$Common stock$$\_\_\_\_\_$Retained earnings$$\_\_\_\_\_$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$2$Current ratio$2\mathrm{.}17$X$\_\_\_\_\_\_\_$XTotal debt$/$ assets$39\mathrm{.}55\%\_\_\_\_\_\_\%$

Answer & Explanation Solved by verified expert

See Answer