+1-415-670-9189
info@expertsmind.com
Prepare next year''s financial plan for haverly
Course:- Financial Accounting
Reference No.:- EM1314655




Assignment Help
Expertsmind Rated 4.9 / 5 based on 47215 reviews.
Review Site
Assignment Help >> Financial Accounting

Projected income statement, Balance sheet and cash flow statement.

The Haverly Company expects to finish the current year with the following financial results, and is developing its annual plan for next year.

Haverly Company Income Statement 200X

 

$

%

Net Sales

73,280

100

COGS

31,743

43

Gross Margin

42,077

57

 

 

 

Expenses

 

 

           Marketing

17,422

23.6

        Engineering

7,087

9.6

        Finance and Administration

7,603

10.3

        Total Expenses

32,112

43.5

 

 

 

EBIT

9,965

13.5

Interest

2,805

3.8

EBT

7,160

9.7

Income Tax

3,007

4.1

NI

4,153

5.6

 

Haverly Company Balance Sheet 200X

Assets

Liabilities and Equity

Cash

8,940

Accounts Payable

1,984

Accounts Receivable

12,303

Accruals

860

Inventory

7,054

Current Liabilities

2,844

Current Assets

28,297

 

 

 

 

Long-Term Debt

22,630

Capital Assets

 

Equity

 

Gross

65,233

Common Shares

18,500

Less Accumulated Amortization

(23987)

Retained Earnings

25,559

Net

41,236

Total Equity

44,059

Total Assets

69,533

Total Liabilities and Equity

69,533

The following facts are available:

  • Payables are almost entirely due to inventory purchases and can be estimated by using COGS, which is 43% of revenues.
  • Currently owned assets will amortize an additional $1,840,000 next year
  • There are two balance sheet accruals
    • The first is for unpaid wages. The current payroll of $32 million is expected to grow by 12% next year. The closing date of the year will be six working days after a payday.
    • The second accrual is an estimate of the cost of purchased items that have arrived in inventory, but for which vendor invoices have not yet been received. This materials accrual is generally about 10% of the payables balance at year-end.
  • The combined federal and provincial tax rate is 42%
  • Interest on current and future borrowings will be at a rate of 7%

Planning Assumptions:
Income Statement Items

1.        Revenue will grow by 13% with no change in the product mix. Competitive pressure, however, is expected to force some reductions in pricing.

2.        The pressure on prices will result in a 1.5% increase in next year's cost ratio.

3.        Spending in the marketing department is considered excessive and will be held to 21% of revenue next year.

4.        Because of a major development project, expenses in the engineering department will increase by 20%.

5.        Finance and administration expenses will increase by 6%.

Assets and Liabilities:

1.        An enhanced cash management system will reduce cash balances 10%.

2.        The Average Accounts Receivable Collection Days will be reduced by 15 days. (Calculate the current value to arrive at the target.)

3.        The inventory turnover ratio (COGS/Inventory) will decrease by 0.5 times.

4.        Capital spending is expected to be $7 million. The average life of the assets acquired is 10 years. The firm uses straight line amortization.

5.        Bills are currently paid in 50 days. Plans are to shorten that to 40 days.

6.        A dividend totaling $1.5 million will be paid next year. No new shares will be sold.

Develop next year's financial plan for Haverly on the basis of these assumptions and last year's financial statements. Include a projected income statement, balance sheet, and statement of cash flows.




Put your comment
 
Minimize


Ask Question & Get Answers from Experts
Browse some more (Financial Accounting) Materials
How would the process of generating a cash disbursments journal from the REA data models differ from the process for creating a sales journal?
Roth IRA's are popular deferred compensation plans because they offer tax- free distributions. As a tax preparer or CPA, you will have clients who turn to you for retirement a
Calculate what his sales would have been if he had not made any errors.- Given that his expenses remain constant at 8% of his sales, calculate his net profit for the year 2015
The Smelting Department of Kiner Company has the following production and cost data for November. Production: Beginning work in process 3,100 units that are 100% complete as t
Lincoln, Inc., which uses a volume-based cost system, produces cat condos that sell for $140 each. Direct materials cost $18 per unit, and direct labor costs $10 per unit. Man
Healthway uses a process-costing system to compute the unit costs of the minerals that it produces. It has three departments: Mixing, Tableting, and Bottling. In Mixing, at th
Explain how the magnetic audit trail functions. - Are large batch sizes preferable to small batch sizes? - Discuss why an understanding of legacy system technologies is of som
Evaluate the standard price per gallon and An unfavorable labor quantity variance is usually not related to material price variance, but it could be if the company purchases