Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Suppose that the 2013 actual and 2014 projected financial statements for Comfy Corners Catbeds are initially as shown. In these tables, sales are projected to

Suppose that the 2013 actual and 2014 projected financial statements for Comfy Corners Catbeds are initially as shown. In these tables, sales are projected to rise by 22 percent in the coming year, and the components of the income statement and balance sheet that are expected to increase at the same 22 percent rate as sales are costs except depreciation, depreciation, cash, accounts receivable, inventories, net plant and equipment, accounts payable, and accruals.

Income Statement
2013 Actual 2014 Forecast
Sales $ 4,000,000 $ 4,880,000
Costs except depreciation 2,600,000 3,172,000
Depreciation 1,000,000 1,220,000




EBIT $ 400,000 $ 488,000
Interest 198,000 198,000




EBT $ 202,000 $ 290,000
Taxes (40%) 80,800 116,000




Net income $ 121,200 $ 174,000








Common dividends $ 60,600 $ 60,600
Addition to retained earnings $ 60,600 $ 113,400

Balance Sheet
2013 Actual 2014 Forecast
Assets
Cash $ 600,000 $ 732,000
Accounts receivable 137,000 167,140
Inventories 1,013,000 1,235,860




Total current assets $ 1,750,000 $ 2,135,000
Net plant and equipment 5,000,000 6,100,000




Total assets $ 6,750,000 $ 8,235,000








Liabilities and Equity
Accounts payable $ 179,000 $ 218,380
Notes payable 980,000 980,000
Accruals 375,000 457,500




Total current liabilities $ 1,534,000 $ 1,655,880
Long-term debt 1,000,000 1,000,000




Total debt $ 2,534,000 $ 2,655,880
Common stock $ 4,000,000 $ 4,000,000
Retained earnings 216,000 329,400




Total common equity $ 4,216,000 $ 4,329,400




Total liabilities and equity $ 6,750,000 $ 6,985,280









Assuming that Comfy Corners Catbeds wants to cover the AFN with half equity, 25 percent long-term debt, and the remainder from notes payable, what amount of additional funds will be needed if debt carries a 10 percent interest rate? (Round intermediate calculations and final answer to the nearest whole dollar amount.)

Additional funds needed

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

Advanced Financial Accounting

Authors: Richard E. Baker, Valdean C. Lembke, Thomas E. King

3rd Edition

0070054142, 978-0070054141

More Books

Students also viewed these Accounting questions