Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Stevens Textile's 2010 financial statements are shown below. Balance Sheet as of December 31, 2010 (Thousands of Dollars) Cash $ 1,080 Accounts payable $ 4,320

Stevens Textile's 2010 financial statements are shown below.

Balance Sheet as of December 31, 2010 (Thousands of Dollars)

Cash $ 1,080 Accounts payable $ 4,320
Receivables 6,480 Accruals 2,880
Inventories 9,000 Notes payable 2,100
Total current assets $16,560 Total current liabilities $ 9,300
Net fixed assets 12,600 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, 2010 (Thousands of Dollars)

Sales $36,000
Operating costs 32,440
Earnings before interest and taxes $ 3,560
Interest 460
Earnings before taxes $ 3,100
Taxes (40%) 1,240
Net income $ 1,860
Dividends (45%) $ 837
Addition to retained earnings $ 1,023

Suppose 2011 sales are projected to increase by 15% over 2010 sales. Use the forecasted financial statement method to forecast a balance sheet and income statement for December 31, 2011. The interest rate on all debt is 9%, and cash earns no interest income. Assume that all additional debt 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 2010, 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. Round your answer to the nearest dollar.

Total assets $
AFN $

What is the resulting total forecasted amount of notes payable? Round your answer to the nearest dollar. Notes payable $

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

Financial Management Theory And Practice

Authors: Prasanna Chandra

9th Edition

9339222571, 978-9339222574

More Books

Students also viewed these Finance questions

Question

What is job rotation ?

Answered: 1 week ago

Question

1. Define and explain culture and its impact on your communication

Answered: 1 week ago