Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Document/Question attached. Please assist in solving the problem. Thanks Stevens Textiles' 2013 financial statements are shown here: Balance Sheet as of December 31, 2013 (Thousands

image text in transcribed

Document/Question attached. Please assist in solving the problem. Thanks

image text in transcribed Stevens Textiles' 2013 financial statements are shown here: Balance Sheet as of December 31, 2013 (Thousands of dollars) Cash 1,080 Account 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 liabilities and equity 29,160 Total assets 29,160 Income Statement for December 31, 2013 (Thousands of dollars) Sales 36,000 Operating costs 32,440 Earnings before interest and taxes Interest 3,560 460 Pre-tax earnings 3,100 Taxes (40%) 1,240 Net Income 1,860 Dividends (45%) Addition to retained earnings 837 1,023 a. Suppose 2014 sales are projected to increase by 15% over 2013 sales. Use the forecasted financial statement method to forecast a balance sheet and income statement for December 31, 2014. The interest rate on all debt is 10%, 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 2013, that it cannot sell off any of its 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. b. What is the resulting total forecasted amount of the line of credit? c. In your answer to parts a and b, you should not have charged any interest on the additional debt added during 2014 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

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Income Tax Fundamentals 2013

Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill

31st Edition

1111972516, 978-1285586618, 1285586611, 978-1285613109, 978-1111972516

Students also viewed these Finance questions

Question

Why are ratios and trends used in financial analysis?

Answered: 1 week ago