Answered: Garlington Technologies Inc.'s 2019…

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Related questions

Question

I need some explanation of a problem.

I ended up with the right answer but I'm not quite sure how I did.

Here is the question:

Garlington Technologies Inc.'s 2019 financial statements are shown here. Suppose that in 2020 sales increase to $4.4 million and that 2020 dividends will increase to $200,000. Forecasting the financial statements using the forecasted financial statement method. Assume the firm operated at full capacity in 2019. The long-term bonds have an interest rate of 12%. New financing will be with a line of credit. Assume it will be added at the end of the year. Cash does not earn any interest income.

Answer $98,000

Income statement for December 31, 2019
Sales	$4,000,000
Operating costs	3,200,000
EBIT	$800,000
Interest	120,000
Pre-tax earnings	$680,000
Taxes (25%)	170,000
Net income	$510,000
Dividends	$190,000

Balance Sheets as of December 31, 2019

Cash	$160,000	Accounts payable	$360,000
Receivables	360,000	Line of credit	0
Inventories	720,000	Accruals	200,000
Total CA	$1,240,000	Total CL	$560,000
Fixed assets	4,000,000	Long term bonds	$1,000,000
		Common Stock	$1,100,000
		RE	$2,580,000
Total assets	$5,240,000	Total L&E	$5,240,000