method based on Year 2019 figures, and make the following assumptions: Use the percent of sales...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
method based on Year 2019 figures, and make the following assumptions: Use the percent of sales 1. Depreciation rate is equal to 7%. 2. The historical average growth CAPEX ratio is 50% of change in sales. 3. Dividends are zero in Year 2020. 4. Total Debt (Long-term debt) is the plug variable. Use the financial statements of Waterloo Manufacturing Corporation to answer the questions that follow. Some of the forecasted values are already calculated for you. (8) Income Statement Revenues Operating Expenses SG&A Depreciation Interest Income Before Tax Income Tax Net Income 2018 Real 292,367 139,923 37,091 38,673 30,327 46,353 12,678 33,675 2019 069.212 Forecasted 2020 (3 349,536 195,593 39,369 28,883 880,322 (EE P 13,262 (0 72,429 (d 14,486 57,943 307,592 TB 916 65 67,559 Istot at jedW Balance Sheet Total Current Assets PP&E Total Assets Total Current Liabilities Total Debt Total Liabilities Common Stock Retained Earnings Total Equity 35,055 313,285 348,340 58,864 179,565 238,429 202,000 (92,089) 109,911 39,405 319,162 358,567 72,256 125,157 197,413 202,000 (40,846) 161,154 34,676 319,162 353,838 63,585 202,000 Questions: 10. What is depreciation expense in 2020? 11. What is the interest expense in 2020? 12. What are the retained earnings for 2020? 13. What is the total debt (long-term debt) in 2020? W method based on Year 2019 figures, and make the following assumptions: Use the percent of sales 1. Depreciation rate is equal to 7%. 2. The historical average growth CAPEX ratio is 50% of change in sales. 3. Dividends are zero in Year 2020. 4. Total Debt (Long-term debt) is the plug variable. Use the financial statements of Waterloo Manufacturing Corporation to answer the questions that follow. Some of the forecasted values are already calculated for you. (8) Income Statement Revenues Operating Expenses SG&A Depreciation Interest Income Before Tax Income Tax Net Income 2018 Real 292,367 139,923 37,091 38,673 30,327 46,353 12,678 33,675 2019 069.212 Forecasted 2020 (3 349,536 195,593 39,369 28,883 880,322 (EE P 13,262 (0 72,429 (d 14,486 57,943 307,592 TB 916 65 67,559 Istot at jedW Balance Sheet Total Current Assets PP&E Total Assets Total Current Liabilities Total Debt Total Liabilities Common Stock Retained Earnings Total Equity 35,055 313,285 348,340 58,864 179,565 238,429 202,000 (92,089) 109,911 39,405 319,162 358,567 72,256 125,157 197,413 202,000 (40,846) 161,154 34,676 319,162 353,838 63,585 202,000 Questions: 10. What is depreciation expense in 2020? 11. What is the interest expense in 2020? 12. What are the retained earnings for 2020? 13. What is the total debt (long-term debt) in 2020? W
Expert Answer:
Answer rating: 100% (QA)
To calculate the required values we need to make the following assumptions 1 Depreciation rate is eq... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation
ISBN: 978-0324302950
6th edition
Authors: Clyde P. Stickney
Posted Date:
Students also viewed these finance questions
-
Aloha Inc. has 7 percent coupon bonds on the market that have 12 years left to maturity. If the YTM on these bonds is 8.1 percent, what is the current bond price?
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
To encourage _________, leaders are encouraged to study the principles of teamwork that prevail in clinical contexts for their application to managerial planning and decision-making contexts....
-
Explain how avoidable and unavoidable costs are used in a decision to make or buy a product.
-
Apply the full White test for heteroskedasticity [see equation (8.19)] to equation (8.18). Using the chi-square form of the statistic, obtain the p-value. What do you conclude?
-
How to cure a default judgment?
-
Gillman Co. is forecasting sales of 62,000 units of product for August. To make one unit of finished product, 5 pounds of raw materials are required. Actual beginning and desired ending inventories...
-
Using the information provided below calculate the following numbers: 1. What is the Total Manufacturing Cost? 2. What is the Cost of Goods Manufactured? 3. What is the Cost of Goods Sold? 4. What is...
-
Evaluate Feedback Consider the three point charges in the x-y plane as shown in the figure. 90 Q3 80 y (cm) 70 60 50 40 30 20 10 o Q1 Q2 0 10 20 30 40 50 60 70 80 90 x (cm) What is the total...
-
Mr . and Mrs . Golden are married and have one preschool - aged child. During the year, Mrs . Golden is employed and earns $ 6 0 , 0 0 0 while Mr . Golden is a full - time student for the entire...
-
Table 2.2 gives the "own" and cross-price elasticities for selected automobile models.2 Specifically, each cell corresponds to the demand elasticity of the car model listed in the row with respect to...
-
An option strategy called the iron butterfly is illustrated in the payoff diagram below. Payoff 40 Iron butterfly Type X T-t Put 45 1 Call 45 1 Put 50 1 Call 50 1 Put 55 1 Call 55 1 Premium $1.876...
-
A bond with 9 years of life left and a coupon rate of 12% is selling at a price of INR 122.0067. The yield on the bond is 8.416%. What is the price value of 1bp?
-
If the developing African country of Ethiopia was struggling to provide clean water to its citizens in rural areas, they would most likely seek assistance from where?
-
David writes Tom asking if Tom would sell his 2010 Mustang. Tom writes David back and says yes, he'll sell it to David for $15,000.00. David sends Tom a reply letter saying; "I'll give you...
-
Sandcastles, Inc.s management has recently been looking at a proposal to purchase a new brick molding machine. With the new machine, the company would not have to buy bricks. The estimated useful...
-
GAAP requires firms to account for equity investments in which ownership is between 20 and 50 percent using the equity method. Ace Corporation owns 35 percent of Spear Corporation during Year 4....
-
Radio Shack, a retailer of electronics products, reported income tax expense for Year 4 of $204.9 million, comprising $166.3 million of current taxes and $38.6 million of deferred taxes. The balance...
-
A large manufacturer of truck and car tires recently changed its cost-flow assumption method for inventories at the beginning of Year 4. The manufacturer has been in operation for almost forty years,...
-
When a sphere of \(0.25 \mathrm{~mm}\) diameter and specific gravity 5.54 is dropped in water at \(25^{\circ} \mathrm{C}\) it will attain a constant velocity of \(0.07 \mathrm{~m} / \mathrm{s}\)....
-
A 1:50-scale model of a submarine is to be tested in a towing tank under two conditions: motion at the free surface and motion far below the surface. The tests are performed in freshwater. On the...
-
Your favorite professor likes mountain climbing, so there is always a possibility that the professor may fall into a crevasse in some glacier. If that happened today, and the professor was trapped in...
Study smarter with the SolutionInn App