Question
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.
b.
|
|
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.) |
This year Last year Average sale period days days
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started