Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The following information is available for a company. Set up the income statement and balance sheet for 2008, then forecast the income statement and balance

The following information is available for a company. Set up the income statement and balance sheet for 2008, then forecast the income statement and balance sheet for 2009, assuming sales grow by 15%

During 2008 the company is going to buy a $300,000 machine, depreciated SL over 6 years. It will do its financing for next year using bonds that have a coupon rate of 8%. It pays off $100,000 a year on its long term debt.

2008

2009

Additional Financing Necessary

Dividends (30% payout)

Taxable Income

Depreciation

$50,000

Cash

$175,000

Accruals

$50,000

Raw material

$400,000

Curr. Assets

LTD at 10%

$600,000

Labor

$312,500

Accum. Depr.

$475,000

ST portion of LTD

$100,000

A/P

$50,000

TL & NW

Operating Costs

$125,000

A/R

$275,000

Curr. Liab.

GFA

$1,550,000

Sales

$1,250,000

Total Assets

CS

$480,000

Interest

$76,000

Contri. To RE

COGS

NFA

EBIT

Other Fixed Costs

$55,000

Taxes (40%)

Gross Profits

RE

$425,000

Inv.

$255,000

N/P at 8%

$75,000

After Tax Income

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

Auditing

Authors: Allan Millichamp, John Taylor

9th Edition

1844809404, 978-1844809400

More Books

Students also viewed these Accounting questions

Question

What is an investment agreement? What conditions might it include?

Answered: 1 week ago