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...
icon
Related questions
Question

I need help with Liabilities and down. I need the excel functions (answers by using excel)

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
Transcribed Image Text: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%
Transcribed Image Text: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%
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps with 5 images

Blurred answer
Knowledge Booster
Uses Of Excess Cash
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.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning