Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Crowley Building Supply sells various building materials to retail outlets. The company has just approached Sycamore State Bank requesting a $300,000 loan to strengthen the

Crowley Building Supply sells various building materials to retail outlets. The company has just approached Sycamore State Bank requesting a $300,000 loan to strengthen the Cash account and to pay certain pressing short-term obligations. The companys financial statements for the most recent two years follow:

Crowley Building Supply
Comparative Balance Sheets
This Year Last Year
Assets
Current assets:
Cash $ 59,500 $ 144,500
Marketable securities 4,500 22,500
Accounts receivable, net 482,000 294,000
Inventory 951,680 591,590
Prepaid expenses 22,500 29,500
Total current assets 1,520,180 1,082,090
Plant and equipment, net 1,647,620 1,552,580
Total assets $ 3,167,800 $ 2,634,670
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 812,000 $ 451,000
Bonds payable, 8% 619,500 619,500
Total liabilities 1,431,500 1,070,500
Stockholders' equity:
Preferred stock, $25 par, 7% 324,000 324,000
Common stock, $10 par 516,000 516,000
Retained earnings 896,300 724,170
Total stockholders' equity 1,736,300 1,564,170
Total liabilities and stockholders' Equity $ 3,167,800 $ 2,634,670

Crowley Building Supply
Comparative Income Statement and Reconciliation
This Year Last Year
Sales $ 5,033,000 $ 4,375,000
Cost of goods sold 3,878,600 3,442,600
Gross margin 1,154,400 932,400
Selling and administrative expenses 653,900 534,900
Net operating income 500,500 397,500
Interest expense 49,560 49,560
Net income before taxes 450,940 347,940
Income taxes (35%) 157,829 121,779
Net income 293,111 226,161
Dividends paid:
Preferred dividends 22,680 22,680
Common dividends 98,301 62,811
Total dividends paid 120,981 85,491
Net income retained 172,130 140,670
Retained earnings, beginning of year 724,170 583,500
Retained earnings, end of year $ 896,300 $ 724,170

During the past year, the company has expanded the number of lines that it carries in order to stimulate sales and increase profits. It has also moved aggressively to acquire new customers. Sales terms are 2/10, n/30. All sales are on account.

Assume that the following ratios are typical of companies in the building supply industry:

Current ratio 2.5
Acid-test ratio 1.2
Average collection period 18 days
Average sale period 50 days
Debt-to-equity ratio 0.75
Times interest earned 6.0
Return on total assets 10 %
Price-earnings ratio 9

Required:

a.

Average sale period. (The inventory at the beginning of last year totaled $514,000.) (Round your intermediate calculations and final answers to 1 decimal place. Use 365 days in a year.)

image text in transcribed

b.

image text in transcribed

c.

Present the income statement in common-size form down through net income. (Round your percentage answers to 1 decimal place i.e., 0.123 is considered as 12.3. Due to rounding, figures may not fully reconcile down a column.)

image text in transcribed

This year Last year Average sale period days days

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Accounting The Impact On Decision Makers

Authors: Gary A. Porter, Curtis L. Norton

6th Edition

0324655231, 978-0324655230

More Books

Students also viewed these Accounting questions