Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Digby Corp. ended the year carrying $13,760,000 worth of inventory. Had they sold their entire inventory at their current prices, how much more revenue would

Digby Corp. ended the year carrying $13,760,000 worth of inventory. Had they sold their entire inventory at their current prices, how much more revenue would it have brought to Digby Corp.? Select: 1 $13,760,000 $29,270,960 $7,836,000 $21,844,000

Cash Flow Statement Survey Andrews Baldwin Chester Digby
Cash flows from operating activities
Net Income (Loss) $15,442 ($3,379) ($369) $17,227
Adjustment for non-cash items:
Depreciation $9,768 $15,040 $13,024 $7,504
Extraordinary gains/losses/writeoffs ($60) $0 $0 $0
Changes in current assets and liabilities:
Accounts payable ($268) ($1,056) $850 $2,352
Inventory $11,650 $2,114 $1,605 ($3,783)
Accounts receivable ($1,341) $1,096 ($1,575) ($2,799)
Net cash from operations $35,192 $13,815 $13,535 $20,501
Cash flows from investing activities
Plant improvements (net) ($18,696) ($48,040) ($50,460) ($18,600)
Cash flows from financing activities
Dividends paid $0 $0 $0 $0
Sales of common stock $0 $11,440 $17,367 $26
Purchase of common stock ($8,121) $0 $0 $0
Cash from long term debt issued $0 $33,813 $33,514 $14,975
Early retirement of long term debt $0 $0 $0 $0
Retirement of current debt $0 ($25,203) ($21,740) ($14,285)
Cash from current debt borrowing $0 $31,856 $21,894 $17,826
Cash from emergency loan $0 $0 $0 $0
Net cash from financing activities ($8,121) $51,906 $51,035 $18,542
Net change in cash position $8,374 $17,681 $14,109 $20,443
Balance Sheet Survey Andrews Baldwin Chester Digby
Cash $38,609 $48,603 $35,528 $39,850
Accounts Receivable $16,369 $12,070 $11,162 $14,276
Inventory $2,658 $5,615 $7,621 $13,760
Total Current Assets $57,636 $66,287 $54,312 $67,887
Plant and equipment $146,518 $225,600 $215,760 $112,560
Accumulated Depreciation ($62,235) ($78,142) ($70,200) ($48,791)
Total Fixed Assets $84,283 $147,458 $145,560 $63,769
Total Assets $141,919 $213,745 $199,872 $131,656
Accounts Payable $5,672 $7,856 $7,135 $9,531
Current Debt $11,300 $43,156 $33,194 $29,126
Long Term Debt $23,409 $90,759 $81,367 $24,462
Total Liabilities $40,381 $141,771 $121,696 $63,119
Common Stock $29,315 $39,070 $36,013 $8,844
Retained Earnings $72,223 $32,904 $42,163 $59,693
Total Equity $101,538 $71,974 $78,176 $68,537
Total Liabilities & Owners' Equity $141,919 $213,745 $199,872 $131,656
Income Statement Survey Andrews Baldwin Chester Digby
Sales $170,709 $146,847 $135,807 $173,695
Variable Costs (Labor, Material, Carry) $94,778 $98,368 $89,333 $113,823
Depreciation $9,768 $15,040 $13,024 $7,504
SGA (R&D, Promo, Sales, Admin) $23,122 $13,658 $17,008 $12,280
Other (Fees, Writeoffs, TQM, Bonuses) $15,062 $7,763 $2,544 $7,000
EBIT $27,979 $12,019 $13,899 $33,088
Interest (Short term, Long term) $3,737 $17,217 $14,466 $6,043
Taxes $8,485 ($1,819) ($199) $9,466
Profit Sharing $315 $0 $0 $352
Net Profit $15,442 ($3,379) ($369) $17,227

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

2001 Miller Local Government Audits

Authors: Rhett D. Harrell

1st Edition

015607219X, 978-0156072199

More Books

Students also viewed these Accounting questions