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 $ 55,000 $ 140,000
Marketable securities 0 18,000
Accounts receivable, net 473,000 285,000
Inventory 947,000 587,000
Prepaid expenses 18,000 25,000
Total current assets 1,493,000 1,055,000
Plant and equipment, net 1,638,620 1,543,580
Total assets $ 3,131,620 $ 2,598,580
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 803,000 $ 442,000
Bonds payable, 8% 615,000 615,000
Total liabilities 1,418,000 1,057,000
Stockholders' equity:
Preferred stock, $25 par, 7% 315,000 315,000
Common stock, $10 par 507,000 507,000
Retained earnings 891,620 719,580
Total stockholders' equity 1,713,620 1,541,580
Total liabilities and stockholders' Equity $ 3,131,620 $ 2,598,580

Crowley Building Supply
Comparative Income Statement and Reconciliation
This Year Last Year
Sales $ 5,015,000 $ 4,357,000
Cost of goods sold 3,866,000 3,430,000
Gross margin 1,149,000 927,000
Selling and administrative expenses 653,000 534,000
Net operating income 496,000 393,000
Interest expense 49,200 49,200
Net income before taxes 446,800 343,800
Income taxes (35%) 156,380 120,330
Net income 290,420 223,470
Dividends paid:
Preferred dividends 22,050 22,050
Common dividends 96,330 60,840
Total dividends paid 118,380 82,890
Net income retained 172,040 140,580
Retained earnings, beginning of year 719,580 579,000
Retained earnings, end of year $ 891,620 $ 719,580

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:
1.

Sycamore State Bank is uncertain whether the loan should be made. To assist it in making a decision, you have been asked to compute the following amounts and ratios for both this year and last year:

a. Working capital.

b.

Current ratio. (Round your answers to 2 decimal places.)

c.

Acid-test ratio. (Round your answers to 2 decimal places.)

d.

Average collection period. (The accounts receivable at the beginning of last year totaled $252,000.) (Round your intermediate calculations and final answers to 1 decimal place. Use 365 days in a year.)

e.

Average sale period. (The inventory at the beginning of last year totaled $505,000.) (Round your intermediate calculations and final answers to 1 decimal place. Use 365 days in a year.)

f. Debt-to-equity ratio. (Round your answers to 2 decimal places.)

g. Times interest earned. (Round your answers to 1 decimal place.)

2. For both this year and last year:

b.

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.)

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

Trap Doors And Trojan Horses An Auditing Action Adventure

Authors: D. Larry Crumbley, David Kerr, Veronica Paz, Lawrence Smith

1st Edition

1531021573, 978-1531021573

More Books

Students also viewed these Accounting questions

Question

Distinguish between recruitment sources and recruitment methods.

Answered: 1 week ago

Question

How has social media emerged as an important force in recruiting?

Answered: 1 week ago

Question

5.5 Summarize external recruitment methods.

Answered: 1 week ago