Question
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started