Q16. Cooley Textile’s 2000 financial statements are shown below.
We Write Essays For Students
Tell us about your assignment and we will find the best writer for your paper
Write My Essay For MeBalance Sheet | |||
Assets | $ (000) | Liabilities & Equity | $ (000) |
Cash (3%) | 1,080 | Accounts payable (20%) | 4,320 |
Accounts receivable (18%) | 6,480 | Accruals (7%) | 2,880 |
Inventory (25%) | 9,000 | Notes payable | 2,100 |
Total current assets | 16,560 | Total current liabilities | 9,300 |
Fixed assets (35%) | 12,600 | Mortgage Bonds | 3,500 |
Total debt | 12,800 | ||
Common stock | 3,500 | ||
Retained earnings | 12,860 | ||
29,160 | 29,160 |
Income Statement | |
$ (000) | |
sales | 36,000 |
Operating cost (90.11%) | 32,440 |
EBIT | 3,560 |
Interest | 560 |
EBT | 3,000 |
Tax (40% of EBT) | 1,200 |
Net income | 1,800 |
Dividend (45% of net income) | 810 |
Retained earnings | 990 |
Suppose 2001 sales are projected to increase by 15% over 2000 sales. Assume that the company was operating at full capacity in 2000, that it cannot sell off any of its fixed assets, and that any required financing will be borrowed as notes payable. Also assume that assets, spontaneous liabilities, and operating costs are expected to increase in proportion to sales. Use the percentage of sales method to develop a pro forma balance sheet and income statement for December 31, 2001. Use the pro forma income statement to determine the addition to retained earnings. Interest, Mortgage Bonds and Common Stocks will remain content.
Q17.
Balance Sheet | |||
Assets | $ (000) | Liabilities & Equity | $ (000) |
Cash (5%) | 1,800 | Accounts payable (20%) | 7,200 |
Accounts receivable (30?%) | 10,800 | Accruals (7%) | 3,472 |
Inventory (35%) | 12,600 | Notes payable | 2,520 |
Total current assets | 25,200 | Total current liabilities | 13,192 |
Fixed assets (60%) | 21,600 | Mortgage Bonds | 5,000 |
Total debt | 18,192 | ||
Common stock | 2,000 | ||
Retained earnings | 26,608 | ||
46,800 | 46,800 |
Income Statement | |
$ (000) | |
sales | 36,000 |
Operating cost (85.5%) | 30,783 |
EBIT | 5,217 |
Interest | 1,017 |
EBT | 4,200 |
Tax (40% of EBT) | 1,680 |
Net income | 2,520 |
Dividend (45% of net income) | 1,512 |
Retained earnings | 1,008 |
Suppose 2001 sales are projected to increase by 20% over 2000 sales. Assume that the company was operating at full capacity in 2000, that it cannot sell off any of its fixed assets, and that any required financing will be borrowed as notes payable. Also assume that assets, spontaneous liabilities, and operating costs are expected to increase in proportion to sales. Use the percentage of sales method to develop a pro forma balance sheet and income statement for December 31, 2001. Use the pro forma income statement to determine the addition to retained earnings. Interest, Mortgage Bonds and Common Stocks will remain content.
Q18. Using the data below calculate the firm’s current and quick ratios for each year.
ITEM | 2006 | 2007 | 2008 | 2009 |
TOTAL CURRENT ASSETS | 16,950 | 21,900 | 22,500 | 27,000 |
TOTAL CURRENT LIABELITIES | 9,000 | 12,600 | 12,600 | 17,400 |
INVENTORY | 6,000 | 6,900 | 6,900 | 7,200 |
ORDER A SIMILAR ESSAY WRITTEN FROM SCRATCH
Save time and money with our essay writers for hire. If you are in search of a dependable academic support provider that offers more than just typical writing services, you have come to the right place. As a cost-effective essay writing service, we not only assist you in crafting outstanding papers but also provide complimentary features.