Finance 304 computer assignment instructions: you will be allowed

FINANCE 304

 

COMPUTER ASSIGNMENT

 

 

INSTRUCTIONS: You will be allowed to do this project on any spreadsheet software packages. The instructor currently has access to the following packages: (1) Excel (2) Quattro Pro. The use of any other software may be approved by the instructor.

 

 

PROJECT

 

            Doredo Steel Company is a wholesale steel distributor which purchase steel in carload lots and sells to several thousand steel users. The nature of the steel business requires that the company maintain large inventories to take care of customer requirements in the event of mill strikes or other delays.

 

            In examining records from 1992 to 2015, the company found consistent relationships among the following accounts as a percent of sales:

 

                                                                                    Current assets                          20%

                                                                                    Net fixed assets                                   60% if Sales < $53 million

                                                                        70%, otherwise.                                  

                                                                                    Accounts payable                      8%                                        

                                                                                    Other current liab.                      6%                                        

                                                                                    Profit margin                            12%                           

 

            The company’s sales for 2016 were $40 million. The company expects to grow by $6 million per year over the next 5 years. The company wants to project its financial requirements for each of the next 5 years, assuming that the projected sales levels are achieved. Assume further that the company pays out 25 percent of earnings as dividends.

 

            Construct pro forma balance sheets for the end of each of the next 5 years (from 2017 to 2021), assuming that 20 percent by issuing long-term debt, and 80 percent by selling new common stock.

                                                                       

NOTE: You will be expected to unload your file to the Canvas by 11:00 am on March 22.  

                                               

                                                                                                           

                                                                                                                       

                       

                                                           
NAME ____________________

 

____________________________________________________________________________________

 

Doredo Steel Company

PRO FORMA Balance Sheet

For the Period of 2017-2021

(Thousands of Dollars)

____________________________________________________________________________________

 

YEAR	2016	2017	2018	2019	2020	2021
Sales	40,000	$0.0	+N5+	+N6+	+N7+	$0.0
Current A	10,000	$0.0	+P8+	+P9+	+P10+	$0.0
Fixed A	26,000
Total	36,000

 

 

Acct Payable	5,000
Other cur L	2,500
L/t debt	9,000
Common St	14,000
Retained	5,500
Tot. L&E	36,000

 

                                                                                   

                                                                                                                                   

*Interests $120,000 Constant