The Balance Sheet of Allied Food Products (in millions of U.S. dollar): Ratios 2020 Assets 2019 Ratios of Sales Calculation (Forecast) 10 Cash and equivalents 10 3,000 3,300x0.0033=| 0.33% 375 375 3,000 3,300x0.125 = Accounts receivable 12.50% 615 615 3,000 20.50% 3,300x0.205 = Inventories Total current assets $ 1,000 1000 3.300x0.3333= Net plant and equipment 1,000 3,000 33.33% Total asstes $ 2,000 Liabilities and Equity 60 Accounts payable 60 3,000 2.00% 3,300 x0.02 = Are assumed to stay initially constant 110 Notes payable 140 140 3,000 3,300x0.0467= Accruals 4.67% Total current liabilities 310 Are assumed to stay initially constant 750 Long-term bonds Total debt $ 1,060 130 plus additional retained earnings from forecasted 810 + 69.8 = 810 (2020) income statement Common stock Retained earnings %24 %24 615 615 3,000 20.50% 3,300x0.205 = Inventories Total current assets $ 1,000 1000 Net plant and equipment 1,000 3,000 3,300x0.3333=| 33.33% Total asstes $ 2,000 Liabilities and Equity 60 Accounts payable 60 | 3,000 2.00% 3,300 x0.02 = Notes payable Are assumed to stay initially constant 110 140 140 3,000 3,300x0.0467= Accruals 4.67% Total current liabilities 310 Are assumed to stay initially constant 750 Long-term bonds Total debt $ 1,060 Common stock 130 plus additional retained earnings from forecasted 810 + 69.8 = 810 (2020) income statement Retained earnings Total common equity 940 Total liabilities and equity $ 2,000 AFN Liquidity Ratio Debt Ratio 3.23 53.00%
The Balance Sheet of Allied Food Products (in millions of U.S. dollar): Ratios 2020 Assets 2019 Ratios of Sales Calculation (Forecast) 10 Cash and equivalents 10 3,000 3,300x0.0033=| 0.33% 375 375 3,000 3,300x0.125 = Accounts receivable 12.50% 615 615 3,000 20.50% 3,300x0.205 = Inventories Total current assets $ 1,000 1000 3.300x0.3333= Net plant and equipment 1,000 3,000 33.33% Total asstes $ 2,000 Liabilities and Equity 60 Accounts payable 60 3,000 2.00% 3,300 x0.02 = Are assumed to stay initially constant 110 Notes payable 140 140 3,000 3,300x0.0467= Accruals 4.67% Total current liabilities 310 Are assumed to stay initially constant 750 Long-term bonds Total debt $ 1,060 130 plus additional retained earnings from forecasted 810 + 69.8 = 810 (2020) income statement Common stock Retained earnings %24 %24 615 615 3,000 20.50% 3,300x0.205 = Inventories Total current assets $ 1,000 1000 Net plant and equipment 1,000 3,000 3,300x0.3333=| 33.33% Total asstes $ 2,000 Liabilities and Equity 60 Accounts payable 60 | 3,000 2.00% 3,300 x0.02 = Notes payable Are assumed to stay initially constant 110 140 140 3,000 3,300x0.0467= Accruals 4.67% Total current liabilities 310 Are assumed to stay initially constant 750 Long-term bonds Total debt $ 1,060 Common stock 130 plus additional retained earnings from forecasted 810 + 69.8 = 810 (2020) income statement Retained earnings Total common equity 940 Total liabilities and equity $ 2,000 AFN Liquidity Ratio Debt Ratio 3.23 53.00%
Fundamentals of Financial Management (MindTap Course List)
15th Edition
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Eugene F. Brigham, Joel F. Houston
Chapter4: Analysis Of Financial Statements
Section: Chapter Questions
Problem 24P: Income Statement for Year Ended December 31, 2018 (Millions of Dollars) Net sales 795.0 Cost of...
Related questions
Question
I need help with Liabilities and down. I need the excel functions (answers by using excel)
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 5 steps with 5 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning