The Eagle Feather Fabric Company expects to complete the current year with the following financial results ($000).

Forecast next year using a modified percentage of sales method assuming no dividends are paid and no new stock is sold along with the following:
a. A 20% growth in sales and a 40% growth in net fixed assets.
b. A 15% growth in sales with a 10% growth in expenses and a 20% growth in net fixed assets. (Negative debt means the business will generate more cash than is currentlyowed.)

Transcribed Image Text:

INCOME STATEMENT BALANCE SHEET Revenue COGS GM Expenses EBIT Interest (11%) EBT Tax (42%) EAT $36,100 14,440 $21,660 12,635 S 9,025 625 $ 8,400 3,528 4,872 Assets Cash Accounts receivable Inventory Current assets Net fixed assets 1,000 5,000 2,888 $8,888 7250 $16,138 Total assets Liabilities & equity Accounts payable Accruals Current liabilities Debt Equity 1,550 530 2,080 5,598 8,460 $16,138 Total L&E