Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

How do I calculate the year-end bank loan balance for this question? Lydias sale grew by 30% in 2018 and 25% in 2019. She excepts

How do I calculate the year-end bank loan balance for this question?

Lydias sale grew by 30% in 2018 and 25% in 2019. She excepts similar growth in 2020, but this is straining her cash reserves. Her bank is concerned about her loan amount exceeding $100,000.

Because the fishing season effectively ends in late fall, Lydias accountant has completed the financials for 2019. There may be some small changes, but the current 2019 numbers are sufficiently accurate for 2020 planning purposes.

Use the actual financial statements for 2019 and the assumptions below to construct pro forma financial statements for 2020 for The Dry Fly. Submit your pro forma statements and refer to the pro forma statements to answer the following questions. The form on the next page should be used for your pro forma.

  1. Develop pro forma financial statements for 2020. (9 points)

  1. What will the 2020 year-end bank loan balance be? (2 points)

  1. Create a Sources and Uses statement to show the items driving Lydias loan need? (2 points)

  1. In a few sentences comment on the change in the loan amount compared to the large increase in Sales. If Sales growth begins to level off what will happen to the loan amount in the future? (2 points)

Assumptions

Sales will increase 25% in 2020

COGS will remain 72% of Sales in 2020.

GA&S will increase by $22,000 in 2020.

In 2020, depreciation expense will be $8,000, no assets will be sold and $10,000 of new assets will be purchased.

The bank loan has an interest rate of 8%. Base your Interest Expense for 2020 on the year-end bank loan balance

The tax rate is 30%.

Cash, A/Receivable, Inventory and A/Payable will be the same % of sales in 2020 as they were in 2019. The minimum cash balance is 1% of Sales.

All earnings are retained to finance growth (No dividends are paid).

  • Assume Cash is kept at its minimum level as long as there is a loan outstanding.
  • Common Stock is unchanged at $40,000 in 2020.

The Dry Fly Financial Statements

2019 Actual and 2020 Pro Forma

Income Statement

2019

2020 Pro Forma

Sales

550,000.00

COGS

396,000.00

Gross Margin

154,000.00

GA&S Expense

110,000.00

Interest Expense

15,050.00

Depreciation Expense

6,000.00

Taxable Income

22,950.00

Taxes (30%)

6,885.00

Net Income

16,065.00

Balance Sheet

Assets

2019

2020 Pro Forma

Cash

5,500.00

A/Receivables

22,000.00

Inventory

137,500.00

Total Current Assets

165,000.00

Net Fixed Assets

80,000.00

Total Assets

245,000.00

Liabilities & Equity

2019

2020 Pro Forma

A/Payable

39,600.00

Bank Loan (8%)

80,000.00

-

Total Current Liabilities

119,600.00

Common Stock

40,000.00

Retained Earnings

85,400.00

Total Liabilities & Equity

245,000.00

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored 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

Internal Auditing Assurance And Consulting Services

Authors: Kurt F. Reding, Paul J. Sobel, Urton L. Anderson, Michael J. Head, Sridhar Ramamoorti, Mark Salamasick, Contributing Writer, Cris Ridd, Richard Tuschman

1st Edition

0894136100, 978-0894136108

More Books

Students also viewed these Accounting questions