Question

In: Finance

. Lasso Corp. wants to forecast for 2020. The end of year statements for 2019 are...

. Lasso Corp. wants to forecast for 2020. The end of year statements for 2019 are as follows:

Income Statement

Revenues $245,622

COGS - 142,461

Gross Profits 103,161

Expenses - 49,124

EBIT 54,037

- Interest - 9,642

EBT 44,395

-Taxes -19,090

EAT 25,305

Balance Sheet

Current Assets $179,304 Current liabilities $85,700

Fixed Assets $140,930 Long-term debt 78,180

Total Assets $320,234 Total liabilities $163,880

Equity $156,354

Total Liabilities & Equity $320,234

Management expects the following for 2020:

An 8% increase in revenues; COGS will increase by 1% from its current percent of sales. Expenses will stay at the same percentage of sales; Current assets will also stay at their same percentage of sales. Fixed assets will increase by $15,000; All interest will be paid at a 12% interest rate and will only be on long-term debt, which is not expected to change; the tax rate is expected to stay at the same rate. No dividends are paid and any shortfalls should be made up in current liabilities.

Prepare a forecasted income statement and balance sheet for 2020. Work to the nearest dollar.

Expert Solution

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

jeff jeffy answered 1 year ago

Lasso Corp. wants to forecast for 2020. The end of year statements for 2019 are as follows:...

Lasso Corp. wants to forecast for 2020. The end of year statements for 2019 are as follows: Income Statement Revenues $245,622 COGS - 142,461 Gross Profits 103,161 Expenses - 49,124 EBIT 54,037 - Interest - 9,642 EBT 44,395 -Taxes -7,991 EAT 26,637 Balance Sheet Current Assets $179,304 Current liabilities $85,700 Fixed Assets $140,930 Long-term debt 78,180 Total Assets $320,234 Total liabilities $163,880 Equity $156,354 Total Liabilities & Equity $320,234 Management expects the following for 2020: An 8% increase in revenues; COGS will increase by 2% from its current percent of sales. Expenses will stay at the same percent of sales; Current assets will...

At the end of its fiscal year 2019, an analyst made the following forecast for ABC,...

At the end of its fiscal year 2019, an analyst made the following forecast for ABC, Inc. (in millions of dollars): 2020 2021 2022 2023 Cash flow from operation $1,035 $3,180 $3,155 $2,120 Cash investment 425 480 445 820 ABC has a net debt of $823. Assume that free cash flow will grow at 4 percent per year after 2023. ABC had 300 million shares outstanding at the end of 2019, trading at $75 per share. Using a required return...

This information is available for Bramble Corp. for 2018, 2019, and 2020. 2018 2019 2020 Beginning...

This information is available for Bramble Corp. for 2018, 2019, and 2020. 2018 2019 2020 Beginning inventory $ 115,000 $ 314,500 $ 411,500 Ending inventory 314,500 411,500 477,000 Cost of goods sold 901,000 1,126,000 1,301,000 Sales revenue 1,208,000 1,599,500 1,892,500 a) Calculate inventory turnover for Bramble Corp. for 2018, 2019, and 2020. (Round answers to 2 decimal places, e.g. 1.52.) b) Calculate days in inventory for Bramble Corp. for 2018, 2019, and 2020. (Round answers to 1 decimal place, e.g....

Larime Corp. is forecasting 20X2 near the end of 20X1. The estimated year-end financial statements and...

Larime Corp. is forecasting 20X2 near the end of 20X1. The estimated year-end financial statements and a worksheet for the forecast are given below. Management expects the following next year. An 9% increase in revenue. Price cutting will cause the cost ratio (COGS/sales) to deteriorate (increase) by 2% (of sales) from its current level. Expenses will increase at a rate that is three quarters of that of sales. The current accounts will increase proportionately with sales. Net fixed assets will...

QUESTION 2 Noor Corp.'s statements of financial position at December 31, 2020 and 2019 and information...

QUESTION 2 Noor Corp.'s statements of financial position at December 31, 2020 and 2019 and information relating to 2020 activities are presented below: December 31, ___ 2020 2019 Assets Cash............................................................................................. $ 110,000 $ 50,000 Temporary investments................................................................. 150,000 — Accounts receivable (net).............................................................. 255,000 255,000 Inventory...................................................................................... 345,000 300,000 Long-term investments.................................................................. 100,000 150,000 Property, plant and equipment...................................................... 850,000 500,000 Accumulated depreciation............................................................ (225,000) (225,000) Goodwill....................................................................................... 45,000 50,000 Total assets............................................................................ $ 1,630,000 $ 1,080,000 Liabilities and Shareholders' Equity Accounts payable.......................................................................... $ 415,000 $ 360,000 Long-term note payable................................................................ 145,000 — Common shares............................................................................ 600,000 475,000 Retained earnings......................................................................... 470,000 245,000 Total liabilities and shareholders' equity................................ $ 1,630,000 $...

Simmons Corp Balance Sheet As of December 31, 2019 and June 30, 2020 Assets 2019 2020...

Simmons Corp Balance Sheet As of December 31, 2019 and June 30, 2020 Assets 2019 2020 Liabilities 2019 2020 Cash $700 Accounts payable $550 Accounts receivable 50 Salaries payable 50 Total current assets 750 Interest payable 0 Equipment 500 Total current liabs 600 Acc. depreciation (100) Notes payable 100 Equity Common stock 100 Retained earnings 350 Total assets $1,150 Total liabs and eq $1,150 During 2020 to date (June 30, 2020), Simmons had the following transactions: Provided services to customers...

It is the end of 2019. In the most recent year (2019), UPipe had an EBIT...

It is the end of 2019. In the most recent year (2019), UPipe had an EBIT of $170 million. Depreciation was $34 million, increase in net working capital was $17 million and capital expenditure was $42.5 million. Over the next 4 years, EBIT is expected to grow by 20% per year, depreciation by 15% per year, capital expenditure by 25% per year and change in net working capital by 15% per year. The annual free cash flow is expected to...

The condensed financial statements of Oriole Company for the years 2019 and 2020 are presented as...

The condensed financial statements of Oriole Company for the years 2019 and 2020 are presented as follows. (Amounts in thousands.) ORIOLE COMPANY Balance Sheets December 31 2020 2019 Current assets Cash and cash equivalents $330 $360 Accounts receivable (net) 660 590 Inventory 600 530 Prepaid expenses 120 160 Total current assets 1,710 1,640 Investments 200 200 Property, plant, and equipment 420 380 Intangibles and other assets 530 510 Total assets $2,860 $2,730 Current liabilities $1,090 $980 Long-term liabilities 550 520...

itter Corporation’s accountants prepared the following financial statements for year-end 2019: (Do not round intermediate calculations.)...

itter Corporation’s accountants prepared the following financial statements for year-end 2019: (Do not round intermediate calculations.) RITTER CORPORATION Income Statement 2019 Revenue $ 940 Expenses 660 Depreciation 109 Net income $ 171 Dividends $ 151 RITTER CORPORATION Balance Sheets December 31 2018 2019 Assets Cash $ 74 $ 103 Other current assets 184 208 Net fixed assets 389 409 Total assets $ 647 $ 720 Liabilities and Equity Accounts payable $ 134 $ 163 Long-term debt 159 183...

Winter Technologies 2018 financial statements are shown below. 2019 Sales are forecast to grow by 7%,...

Winter Technologies 2018 financial statements are shown below. 2019 Sales are forecast to grow by 7%, and dividends are forecast to increase to $1.50 per share in 2019. Create the 2019 financial statements using the percent of sales method (not the AFN equation) assuming the firm is operating at full capacity in 2018. Any extra borrowing will be done with Notes Payable and excess funds will be used to pay down Notes Payable. Interest on all interest-bearing debt is 5%...