Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Financing Deficit Stevens Textile Corporation's 2018 financial statements are shown below: Balance Sheet as of December 31, 2018 (Thousands of Dollars) Cash $ 1,080 Accounts
Financing Deficit
Stevens Textile Corporation's 2018 financial statements are shown below:
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 |
- Suppose 2019 sales are projected to increase by 25% 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 11%, 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: $ ______
- What is the resulting total forecasted amount of the line of credit? Do not round intermediate calculations. Round your answer to the nearest dollar. $ _____
- 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 in or subtract from new debt
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started