Krogh Lumber: Balance Sheet as of December 31, 2019 (thousands of dollars) $ 1,800 Accounts payable $ 7,200 Cash Receivables 10,800 Accrued liabilities 2,520 Inventories 12,600 Notes payable 3,472 Total current assets $25,200 Total current liabilities $13,192 Mortgage bonds 5,000 Net fixed assets 21,600 Common stock 2,000 Retained earnings 26,608 Total assets $46,800 Total liabilities and equity $46,800 Krogh Lumber: Income Statement for December 31, 2019 (thousands of dollars) Sales $36,000 Operating costs including depreciation 30,783 Earnings before interest and taxes $ 5,217 Interest 1,017 Earnings before taxes $ 4,200 Taxes (25%) 1,050 Net income $ 3,150 Dividends (60%) $ 1,890 Addition to retained earnings $ 1,260
Krogh Lumber's 2019 financial statements are shown here.
a. Assume that the company was operating at full capacity in 2019 with regard to all items except fixed assets; fixed assets in 2019 were being utilized to only 75% of capacity. By what percentage could 2020 sales increase over 2019 sales without the need for an increase in fixed assets?
b. Now suppose 2020 sales increase by 25% over 2019 sales. Assume that Krogh cannot sell any fixed assets. All assets other than fixed assets will grow at the same rate as sales; however, after reviewing industry averages, the firm would like to reduce its operating costs/sales ratio to 82% and increase its total liabilities-to-assets ratio to 42%. The firm will maintain its 60% dividend payout ratio, and it currently has 1 million shares outstanding. The firm plans to raise 35% of its 2020 forecasted inter est-bearing debt as notes payable, and it will issue bonds for the remainder. The firm
![Krogh Lumber: Balance Sheet as of December 31, 2019 (thousands of dollars)
$ 1,800 Accounts payable
$ 7,200
Cash
Receivables
10,800 Accrued liabilities
2,520
Inventories
12,600 Notes payable
3,472
Total current assets
$25,200
Total current liabilities
$13,192
Mortgage bonds
5,000
Net fixed assets
21,600 Common stock
2,000
Retained earnings
26,608
Total assets
$46,800 Total liabilities and equity
$46,800
Krogh Lumber: Income Statement for December 31, 2019 (thousands of dollars)
Sales
$36,000
Operating costs including depreciation
30,783
Earnings before interest and taxes
$ 5,217
Interest
1,017
Earnings before taxes
$ 4,200
Taxes (25%)
1,050
Net income
$ 3,150
Dividends (60%)
$ 1,890
Addition to retained earnings
$ 1,260](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fadff4b5b-b82f-48de-9e51-238b9374cb4b%2F7a004e76-f7bb-480f-9615-97560ad92907%2Fehpnv5p_processed.png&w=3840&q=75)
![](/static/compass_v2/shared-icons/check-mark.png)
Step by step
Solved in 2 steps
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![FINANCIAL ACCOUNTING](https://compass-isbn-assets.s3.amazonaws.com/isbn_cover_images/9781259964947/9781259964947_smallCoverImage.jpg)
![Accounting](https://www.bartleby.com/isbn_cover_images/9781337272094/9781337272094_smallCoverImage.gif)
![Accounting Information Systems](https://www.bartleby.com/isbn_cover_images/9781337619202/9781337619202_smallCoverImage.gif)
![Horngren's Cost Accounting: A Managerial Emphasis…](https://www.bartleby.com/isbn_cover_images/9780134475585/9780134475585_smallCoverImage.gif)
![Intermediate Accounting](https://www.bartleby.com/isbn_cover_images/9781259722660/9781259722660_smallCoverImage.gif)
![Financial and Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781259726705/9781259726705_smallCoverImage.gif)