Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Stevens Textile Corporation's 2019 financial statements are shown below: Balance Sheet as of December 31, 2019 (Thousands of Dollars) Cash $1,080 Accounts Payable $4,320 Receivables

Stevens Textile Corporation's 2019 financial statements are shown below:

Balance Sheet as of December 31, 2019 (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 December 31, 2019 (Thousands of Dollars)

Sales $36,000
Operating Costs $34,000
Earnings Before Interest and Taxes $2,000
Interest $160
Pre-Tax Earnings $1,840
Taxes (25%) $460
Net Income $1,380
Dividends (40%) $552
Addition to Retained Earnings $828

Stevens grew rapidly in 2019 and financed the growth with notes payable and long-term bonds. Stevens expects sales to grow by 10% in the next year but will finance the growth with a line of credit, not notes payable or long-term bonds. Use the forecasted financial statement method to forecast a balance sheet and income statement for December 31, 2020. The interest rate on all debt is 11%, and cash earns no interest income. The 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 2019, that it cannot sell off any of its fixed assets, and that assets, spontaneous liabilities, and operating costs are expected to increase by the same percentage as sales. Determine the required line of credit. Do not round intermediate calculations. Round your answers to the nearest dollar.

Total Assets: $____

LOC: $____

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

Real Estate Finance

Authors: Wolfgang Breuer, Claudia Nadler

2012th Edition

3834934496, 978-3834934499

More Books

Students also viewed these Finance questions