Question

In: Finance

Balance Sheet as of December 31, 2018 (Thousands of Dollars) Cash $ 1,080 Accounts payable $...

Balance Sheet as of December 31, 2018 (Thousands of Dollars)

Cash $ 1,080 Accounts payable $ 4,320
Receivables 6,480 Accruals 2,880
Inventories 9,000 Line of credit 0
   Total current assets $16,560 Notes payable 2,100
Net fixed assets 12,600    Total current liabilities $ 9,300
Mortgage bonds 3,500
Common stock 3,500
Retained earnings 12,860
   Total assets $29,160    Total liabilities and equity $29,160

Income Statement for January 1 - December 31, 2018 (Thousands of Dollars)

Sales $36,000
Operating costs 32,440
   Earnings before interest and taxes $ 3,560
Interest 460
   Pre-tax earnings $ 3,100
Taxes (40%) 1,240
Net income $ 1,860
Dividends (45%) $    837
Addition to retained earnings $ 1,023
  1. Suppose 2019 sales are projected to increase by 20% over 2018 sales. Use the forecasted financial statement method to forecast a balance sheet and income statement for December 31, 2019. The interest rate on all debt is 12%, and cash earns no interest income. Assume that all additional debt in the form of a line of credit is added at the end of the year, which means that you should base the forecasted interest expense on the balance of debt at the beginning of the year. Use the forecasted income statement to determine the addition to retained earnings. Assume that the company was operating at full capacity in 2018, that it cannot sell off any of its fixed assets, and that any required financing will be borrowed as notes payable. Also, assume that assets, spontaneous liabilities, and operating costs are expected to increase by the same percentage as sales. Determine the additional funds needed. Do not round intermediate calculations. Round your answers to the nearest dollar.
    Total assets: $   
    AFN: $   
  2. What is the resulting total forecasted amount of the line of credit? Do not round intermediate calculations. Round your answer to the nearest dollar.
    $  
  3. In your answers to Parts a and b, you should not have charged any interest on the additional debt added during 2019 because it was assumed that the new debt was added at the end of the year. But now suppose that the new debt is added throughout the year. Don't do any calculations, but how would this change the answers to parts a and b?
    If debt is added throughout the year rather than only at the end of the year, interest expense will be higher or lower than in the projections of part a. This would cause net income to be higher or lower, the addition to retained earnings to be higher or lower, and the AFN to be higher or lower . Thus, you would have to add or subtract from new debt.

Solutions

Expert Solution

SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

Stevens Textile: Balance Sheet as of December 31, 2006 (Thousands of Dollars) Cash $ 1,080 Accounts...
Stevens Textile: Balance Sheet as of December 31, 2006 (Thousands of Dollars) Cash $ 1,080 Accounts Payable $ 4,320 Receivables 6,480 Accruals 2,880 Inventories 9,000 Notes payable 2,100      Total current assets $16,560      Total current liabilities $ 9,300 Net fixed assets 12,600 Mortgage bonds 3,500 Common stock 3,500 Retained earnings 12,860 Total assets $29,160      Total liabilities and equity $29,160 Stevens Textile: Income Statement as of December 31, 2006 (Thousands of Dollars) Sales $36,000 Operating costs 32,440      Earnings...
Krogh Lumber: Balance Sheet as of December 31, 2016 (Thousands of Dollars) Cash $1,800 Accounts payable...
Krogh Lumber: Balance Sheet as of December 31, 2016 (Thousands of Dollars) Cash $1,800 Accounts payable $7,200 Receivables 10,800 Notes payable 3,472 Inventories 12,600 Accrued liabilities 2,520 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, 2016 (Thousands of Dollars) Sales $36,000 Operating costs including depreciation 30,783 Earnings before interest and taxes $5,217...
Krogh Lumber: Balance Sheet as of December 31, 2016 (Thousands of Dollars) Cash $1,800 Accounts payable...
Krogh Lumber: Balance Sheet as of December 31, 2016 (Thousands of Dollars) Cash $1,800 Accounts payable $7,200 Receivables 10,800 Notes payable 3,472 Inventories 12,600 Accrued liabilities 2,520 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, 2016 (Thousands of Dollars) Sales $36,000 Operating costs including depreciation 30,783 Earnings before interest and taxes $5,217...
Dansko Integrated Balance Sheet As of December 31, 2019 (amounts in thousands) Cash 99,000 Accounts Payable...
Dansko Integrated Balance Sheet As of December 31, 2019 (amounts in thousands) Cash 99,000 Accounts Payable 27,000 Accounts Receivable 45,000 Debt 35,000 Inventory 38,000 Other Liabilities 10,000 Property Plant & Equipment, Gross 235,000 Total Liabilities 72,000 Accumulated Depreciation 67,000 Paid-In Capital 80,000 Property Plant & Equipment, Net 168,000 Retained Earnings 214,000 Other Assets 16,000 Total Equity 294,000 Total Assets 366,000 Total Liabilities & Equity 366,000 Dansko Integrated Statement of Cash Flows January 1 to March 31, 2020 (amounts in thousands)...
Lightspeed Industries Balance Sheet As of December 31, 2019 (amounts in thousands) Cash 106,000 Accounts Payable...
Lightspeed Industries Balance Sheet As of December 31, 2019 (amounts in thousands) Cash 106,000 Accounts Payable 26,000 Accounts Receivable 32,000 Debt 30,000 Inventory 41,000 Other Liabilities 7,000 Property Plant & Equipment, Gross 212,000 Total Liabilities 63,000 Accumulated Depreciation 72,000 Paid-In Capital 80,000 Property Plant & Equipment, Net 140,000 Retained Earnings 246,000 Other Assets 70,000 Total Equity 326,000 Total Assets 389,000 Total Liabilities & Equity 389,000 Lightspeed Industries Statement of Cash Flows January 1 to March 31, 2020 (amounts in thousands)...
Stealcase’s Balance Sheet, as of December 31(thousands of dollars)                                 
Stealcase’s Balance Sheet, as of December 31(thousands of dollars)                                              2017      2018                                                                            2017      2018 Cash                                 30            25                  Account Payable                                  35          50 Accts Receivable          5              20                  Bank Loan                                            25           25 Inventory                        100         100                Accrued Taxes                                   15          25 Current Assets              135          245                Long Term, Dept current portion    12         12                                                                                  Current Liabilities                                87         112 Net Plant & Equip           200          250                 Long-Term Dept                                100        95                                                                                  Common Stock (10,000 shares)    100      100                                                                                 Additional paid-in...
ABC Corp. Balance Sheet As of December 31, 2018 Assets Liability Cash $6,000 Accounts Payable $3,000...
ABC Corp. Balance Sheet As of December 31, 2018 Assets Liability Cash $6,000 Accounts Payable $3,000 Accounts Receivable $4,000 Stockholders' Equity Common Stock $3,000 Retained Earnings $4,000 Total Liability and Stockholders' Equity Total Assets $10,000 $10,000 1. On January 1st, 2019, ABC Corp bought an equipment for $2,000. The equipment has a useful life of 5 years and has a salvage value of $500. The company uses double-declining depreciation method. 2. On March 1 st, 2019, ABC Corp received $2,400...
ABC Corp. Balance Sheet As of December 31, 2018 Assets Liability Cash $6,000 Accounts Payable $3,000...
ABC Corp. Balance Sheet As of December 31, 2018 Assets Liability Cash $6,000 Accounts Payable $3,000 Accounts Receivable $4,000 Stockholders' Equity Common Stock $3,000 Retained Earnings $4,000 Total Liability and Stockholders' Equity Total Assets $10,000 $10,000 On January 1st, 2019, ABC Corp bought an equipment for $2,000. The equipment has a useful life of 5 years and has a salvage value of $500. On May 1st, 2018, ABC Corp received $1,200 cash for services to be performed in the future....
Acme Company Balance Sheet As of January 5, 2018 (amounts in thousands) Cash 14,300 Accounts Payable...
Acme Company Balance Sheet As of January 5, 2018 (amounts in thousands) Cash 14,300 Accounts Payable 1,900 Accounts Receivable 4,100 Debt 3,200 Inventory 5,800 Other Liabilities 4,000 Property Plant & Equipment 14,800 Total Liabilities 9,100 Other Assets 700 Paid-In Capital 7,700 Retained Earnings 22,900 Total Equity 30,600 Total Assets 39,700 Total Liabilities & Equity 39,700 Update the balance sheet above to reflect the transactions below, which occur on January 6, 2018 1. Sell product for $20,000 with historical cost of...
Valley Technology Balance Sheet As of March 11, 2018 (amounts in thousands) Cash 9,700 Accounts Payable...
Valley Technology Balance Sheet As of March 11, 2018 (amounts in thousands) Cash 9,700 Accounts Payable 1,500 Accounts Receivable 4,500 Debt 2,900 Inventory 3,800 Other Liabilities 800 Property Plant & Equipment 16,400 Total Liabilities 5,200 Other Assets 1,700 Paid-In Capital 7,300 Retained Earnings 23,600 Total Equity 30,900 Total Assets 36,100 Total Liabilities & Equity 36,100 Use T-accounts to record the transactions below, which occur on March 12, 2018, close the T-accounts, and construct a balance sheet to answer the question....
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT