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 $

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 6%, 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.

$ LOC (Line of Credit)

The previous answer for the LOC $ 1908 is incorrect

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_2

Step: 3

blur-text-image_3

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

Restructuring And Innovation In Banking

Authors: Claudio Scardovi

1st Edition

331940203X, 978-3319402031

More Books

Students also viewed these Finance questions

Question

Explain the relationship between language and culture

Answered: 1 week ago

Question

Compare and contrast elaborated and restricted codes

Answered: 1 week ago