Larsen Company makes fertilizer v. a Midwestern state. The company has nearly completed a new plant...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Larsen Company makes fertilizer ¹v. a Midwestern state. The company has nearly completed a new plant that will produce twice as much as the old plant which is being scapped. Swen Larsen, the owner, has consulted you about his financing requirements for the coming year. He knows he will require additional financing because of the doubling production, and he intends to obtain a loan as soon as possible. He is on good terms with local bankers and anticipates no difficulty in obtaining the loan, but he is anxious that the loan not to be too large or too small. The production process in the new plant is highly automated and can be carried out with a work force of the same size as that used last year in the old plant. The income statement for last year and the year- end balance sheet are as follows. Sales Cost of Goods Sold Gross Profit Selling, general, and administrative expense Income Assets Income Statement for 19x4 Cash Accounts Receivable Inventory of Materials Total Current Assets Plant and Equipment Old plant New plant $ Balance Sheet at December 31, 19x4 Accounts Payable Common Stock Retained Earnings $ 40,000 80,000 250,000 $370,000 $ 1,600,000 1,040,000 560,000 390,000 170,000 0 700,000 $1,070,000 Equities $ 20,000 900,000 150,000 Total Total $1,070,000 You learned that depreciation expense on the old plant was $80,000 per year, all of which was included in cost of goods sold. The new plant will be depreciated at $120,000 per year. Wages paid last year to production workers were $280,000. Materials purchases were $400,000, which is also the amount of materials cost included in Cost of Goods Sold (the beginning and ending inventories of materials were the same). Factory overhead, other than depreciation, was $280,000 last year and is expected to be $360,000 in the coming year. Selling, general, and administrative expenses are expected to be $430,000 during the coming year. Sales will be only 120% of last year's sales, because it will take some time to reach the full output of the new plant. Larsen expects to spend $250,000 buying the new equipment to complete the new plant. This expenditure will be made as soon as he obtains the new loan. The factory will be operating at full capacity the last few months of the year, so ending requirements for current assets should be double the beginning amounts. Accounts Payable is closely related to the amount of the inventory carried. The company ships its products on completion so all inventory is raw materials. REQUIRED Prepare a budgeted income stateir-ent for 19x5 and a pro forma balance sheet for December 31, 19x5. State any assumptions you have to make and indicate how much Mr. Larsen must borrow from the bank. Larsen Company makes fertilizer ¹v. a Midwestern state. The company has nearly completed a new plant that will produce twice as much as the old plant which is being scapped. Swen Larsen, the owner, has consulted you about his financing requirements for the coming year. He knows he will require additional financing because of the doubling production, and he intends to obtain a loan as soon as possible. He is on good terms with local bankers and anticipates no difficulty in obtaining the loan, but he is anxious that the loan not to be too large or too small. The production process in the new plant is highly automated and can be carried out with a work force of the same size as that used last year in the old plant. The income statement for last year and the year- end balance sheet are as follows. Sales Cost of Goods Sold Gross Profit Selling, general, and administrative expense Income Assets Income Statement for 19x4 Cash Accounts Receivable Inventory of Materials Total Current Assets Plant and Equipment Old plant New plant $ Balance Sheet at December 31, 19x4 Accounts Payable Common Stock Retained Earnings $ 40,000 80,000 250,000 $370,000 $ 1,600,000 1,040,000 560,000 390,000 170,000 0 700,000 $1,070,000 Equities $ 20,000 900,000 150,000 Total Total $1,070,000 You learned that depreciation expense on the old plant was $80,000 per year, all of which was included in cost of goods sold. The new plant will be depreciated at $120,000 per year. Wages paid last year to production workers were $280,000. Materials purchases were $400,000, which is also the amount of materials cost included in Cost of Goods Sold (the beginning and ending inventories of materials were the same). Factory overhead, other than depreciation, was $280,000 last year and is expected to be $360,000 in the coming year. Selling, general, and administrative expenses are expected to be $430,000 during the coming year. Sales will be only 120% of last year's sales, because it will take some time to reach the full output of the new plant. Larsen expects to spend $250,000 buying the new equipment to complete the new plant. This expenditure will be made as soon as he obtains the new loan. The factory will be operating at full capacity the last few months of the year, so ending requirements for current assets should be double the beginning amounts. Accounts Payable is closely related to the amount of the inventory carried. The company ships its products on completion so all inventory is raw materials. REQUIRED Prepare a budgeted income stateir-ent for 19x5 and a pro forma balance sheet for December 31, 19x5. State any assumptions you have to make and indicate how much Mr. Larsen must borrow from the bank.
Expert Answer:
Answer rating: 100% (QA)
The image presents the financial statements of Larsen Company for the year 19X4 and includes an income statement and a balance sheet as of December 31 19X4 Additionally there is supplementary informat... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these accounting questions
-
List three specific parts of the Case Guide, Objectives and Strategy Section (See below) that you had the most difficulty understanding. Describe your current understanding of these parts. Provide...
-
As described in the chapter, the abnormal earnings approach for estimating common share value is where P0 is the total value of all outstanding shares, BV0 is the current book value of stock-holders...
-
You have just been hired as a stock analyst for a large stock brokerage company. Your first assignment is to analyze the performance of Gidley Electronics. The companys balance sheet for 2014 and...
-
The ResultSet object can be created by either executing the or method, which means that the ResultSet instance cannot be created or used without executing a query operation first. a. executeQuery(),...
-
What are collateralized debt obligations and what effect did they have on the credit crunch?
-
Subtract the polynomials. (x - 1)(4x4 + 3x + 7)
-
Although the customer loyalty project at Petrie Electronics had gone slowly at first, the past few weeks had been fast-paced and busy, Jim Watanabe, the project manager, thought to himself. He had...
-
Milano Pizza is a small neighborhood pizzeria that has a small area for in-store dining as well as offering take-out and free home delivery services. The pizzerias owner has determined that the shop...
-
The threshold frequency v0 describes the smallest light frequency capable of ejecting electrons from a metal. Determine the minimum energy E0 of a photon capable of ejecting electrons from a metal...
-
Kolbec Community College (KCC) has 4,000 full-time students and offers a variety of academic programs in three areas: professional studies, arts, and technology. The professional studies programs...
-
A charged particle moves in a Relical bath under the influence of constant magnetic field The initial velocity is such that the component along the magnetic field is twice the compement on the plane...
-
Consider a hypothetical metal that has the following lattice parameters: a = = y = 90 and a = b = 0.246 nm and c = 0.408 nm. Given that atoms are located at all corners of the unit cell, and that one...
-
Pick up the incorrect statement a. If the flow is said to be irrotational flow, the vorticity will be non-zero. b. Angular deformation occurs when there is change in the angles of the differential...
-
A SDOF system with a mass of 18 kg and a natural frequency of 95 rad/s is excited by a forcing function such that the phase between the force and mass is 1.2 radians. Does this system have any...
-
Discuss the Carnot cycle and its importance in the analysis of thermodynamic systems. Explain the efficiency of the Carnot cycle and its limitations . Provide an example where the principles of the...
-
Air expands in a horizontal cylinder ( closed by a movable piston ) from an initial pressure and volume of p 1 = 5 bar and V 1 = 1 0 0 dm 3 to a terminal pressure of p 1 = 2 bar, The expansion is so...
-
ILL Ram, Shyam and Mohan were in partnership sharing profits and losses in the proportions of 3:2:1. On 1st April, 2011, Shyam retires from the firm. At that date, their Balance Sheet was as follows:...
-
Find the velocity, acceleration, and speed of a particle with the given position function. r(t) = (t 2 , sin t - t cos t, cos t + t sin t), t > 0
-
SunTrust Banks owns a large block of Coca-Cola Company (Coke) common stock that it has held for many years. SunTrust indicates in a note to its financial statements that all equity securities held by...
-
In Integrative Case 10.1, we projected financial statements for Walmart Stores for Years +1 through +5. The data in Chapter 12, Exhibits 12.17 through 12.19 include the actual amounts for 2015 and...
-
A firms income tax return shows income taxes for 2017 of $35,000. The firm reports deferred tax assets before any valuation allowance of $24,600 at the beginning of 2017 and $27,200 at the end of...
-
Explain why the business objectives of owners and managers are likely to diverge. How might owners attempt to ensure that managers act in their interests and not in the managers own interests?
-
1. In what ways did the defence industries respond to the ending of the Cold War? 2. Using an Internet search, find out how the defence and security industries have responded to the threat of...
-
What is the Standard Industrial Classification (SIC)? In what ways might such a classification system be useful? Can you think of any limitations or problems such a system might have over time?
Study smarter with the SolutionInn App