How calculating the guesses and the interest expense and Lonf term debt?

Key Graphics expects to finish the current year with the financial results indicated on the worksheet given below. Develop next year's income statement and ending balance sheetand statement of cash flows using that information and the following planning assumptions and facts. Note that due to an economic slowdown, Key Graphics is expecting a ten percent reduction in revenue. It is attempting to cut expenditures by an even greater percentage, resulting in a larger net profit. Work to the nearest thousand dollars.

PLANNING ASSUMPTIONS AND FACT

Income Statement Items

1.

Revenue declines by 10%.

2.

The cost ratio will improve by 3%.

3.

Spending in the Marketing Department will be held to 22% of revenue.

4.

Engineering and Overhead expenses will be cut by 15%.

5.

The combined state and federal income tax rate will be 40%

6.

Interest on all borrowing will be 9 percent.

7.

Interest expenses are based on ¹/₂ of the prior year's long-term debt and ¹/₂ of the current year's long-term debt.)

Balance Sheet Items

1.

Cash balances will remain constant.

2.

The ACP will be 30 days. (Use ending balances.)

3.

The inventory turnover ratio will be 4 times. (Use ending balances.)

4.

Capital spending is expected to be $6.0M. The average depreciation life of the assets to be acquired is 5 years and straight-line depreciation is used. Old assets will deprecation by $1,700,000.

5.

Accounts payable is expected to be 40% of inventory.

6.

Accruals will rise by $10,000

7.

$1,500,000 of dividends will be paid.

8.

There are no stock splits.

hics

Income Statement

($000)

THIS

YEAR

NEXT

YEAR

$

%

$

%

Revenues

$18,000

100.0

Less: Cost of Goods Sold

7,500

42.0

Gross Margin

$10,440

58.0

Expenses

Marketing

$4,100

22.8

Engineering

1,400

Overhead

1,500

Total Expenses

7,000

EBIT

$3,440

19.1

Less: Interest Expense

500

2.8

EBT

$2,940

Less: Income Tax

1,176

6.5

EAT

$1,764

9.8

Key Graphics

Balance Sheet

($000)

ASSETS

LIABILITIES AND EQUITY

This Year

Next Year

This Year

Next Year

Cash

$1,200

Accounts Payable

$400

Accts, Receivable

2,000

Accruals

180

Inventory

2,400

Current Liabilities

$580

Current Assets

$5,600

Gross Fixed Assets

$13,000

Long-Term Debt

$4,575

Less: Acc. Deprec.

4,800

Equity

8,645

Net Fixed Assets

$8,200

Total Capital

$13,220

Total Assets

$13,800

Total Liab.& Equity

$13,800