Forecast 2020 income statement and balance sheet using the percent of sales method and the following assumptions:  (1) sales in 2020 will be 12.5

Forecast 2020 income statement and balance sheet using the percent of sales method and the following assumptions: 

(1) sales in 2020 will be 12.5 million; 

(2) tax rate keeps the same; 

(3) each item that changes with sales will be the 2 year average percentage of sales; 

(4) fixed asset will increase $1,000,000 with a 10 year straight line depreciation schedule with 0 salvage value;

(5) the common stock dividends will be $202,000; 

(6) interest rate on short-term and long-term debt will be 9%; 

(7) Cash, short-term investment will be the same as 2019; 

(8) COGS, Selling G&A expenses, A/R, inventory, A/P, Accruals will change in proportion to sales; 

(9) Notes payable and long-term debt will keep the same; and if there is borrowing need, the company will borrow from long-term debt; 

(10) the company will not issue stocks in 2020.

Questions:

a) What is the additional funds needed in 2020? Is this a surplus or deficit or balanced? (Without iteration, or borrowing happens at last day of the year)

b) Assume that the AFN will be absorbed by long-term debt, set up an iterative worksheet to find total accumulated AFN (borrowing happens during the year)

c) Why accumulated AFN increases in part b)? Please explain the phenomenon.

<a href=” dash lite</a>

Share This Post

Email
WhatsApp
Facebook
Twitter
LinkedIn
Pinterest
Reddit

Order a Similar Paper and get 15% Discount on your First Order

Related Questions

This assignment explores how analyzing financial and economic data can drive strategic business decisions. By understanding key metrics and

This assignment explores how analyzing financial and economic data can drive strategic business decisions. By understanding key metrics and sources, you’ll assess how data synthesis enables companies to adapt to economic conditions, plan investments, and manage resources effectively. Your paper should address the following key components: · Introduction to Data-Driven

  How much is Delta’s pet fee? Delta charges $95 to carry a pet [????????+1(888) 425 9693 (USA)  +44||808||175||7407 (UK) (US) on domestic flights and

  How much is Delta’s pet fee? Delta charges $95 to carry a pet [????????+1(888) 425 9693 (USA)  +44||808||175||7407 (UK) (US) on domestic flights and $200 for international flights. The fee is each way and per pet. Delta Charges a pet fee of $125 each way for in-cabin pets  [????????+1(888)

SCOREMORE IS ONE STOP SOLUTION FOR ALL YOUR ASSIGNMENTS, PROJECTS AND EXAMS CONTACT US NOW For further information:

SCOREMORE IS ONE STOP SOLUTION FOR ALL YOUR ASSIGNMENTS, PROJECTS AND EXAMS CONTACT US NOW For further information: +91-9953193725 +1 518-333-5888 Instagram: scoremore.info Facebook: Telegram: Website: scoremore.co.in Open this link to join my WhatsApp Community: #students #grades #university #InternationalStudents #AcademicExcellence #assignmenthelp #studentsupport #homeworkassistance #Lastminutehelp ScoremorePro image1.png image2.png