Given the following information of RISING STAR company (unit 1000 USD) RISING STAR company was incorporated in the first of June 2020 Money was raised at that time with total $1000 which include 30 from bank loan, 30 from corporate bond and the rest from its own money The company business is selling laptop Total equipment costs $600 The company has 150 laptops with total value of $300 and $100 in cash The maturity of bank loan and corporate bond are 3 years and 5 years respectively Lending rate is 9 and coupon rate is 12 Assume the laptops bought at 01 06 2020 are identical and have the same cost Corporate tax rate is 23 Duration of the equipment is 5 year Show the income statement, cash flow statement and balance sheet of the company at 31 12 2020 if The company start its operations on June 1st, 2020 Over the period, it sells 60 laptop for $400 The company invited Diva My Linh to perform on its Grand Opening Day and paid her $10 The salary paid to the CEO is $2 per month and the other administrative costs are $4 in total In the 1st of September, it recruited a CFO and the compensation package for him is $10 annually On Dec 31, it decides to replenish its stock of laptop with 50 laptops more with the same imported price but delaying 50 of the payment till next March, 2021 The fuels and other operating costs are $1,5 All income and expenses (except 50 of the laptops replenished on Dec 31) are paid cash (no credit on sale) Given the information above and now the company applies equal depreciation Customers bought laptop with $170 in cash and $230 on credit However, $24 are collected from $230 before December 2020 In addition, 50 of the tax will be paid in the first quarter next year and so does 10 of the equipment costs The company decides to pay 20 dividend in cash Show the income statement, cash flow statement and balance sheet of the company at 30 06 2021 if In the first 6 months of 2021, the company sells all the laptop left in the store from 2020 with the price of $40 each and replenishes 300 new type laptops with the imported price are twice more expensive than the 2020 version At 30 03 2021, it decides to change from its old store to a new store in Hai Ba Trung road and cost $10 to change They sell some old equipment for $7 and buy new equipme nt for this store with $200 The new equipment will be financed 100 from its own money However, when moving to the new store, it needs to pay a rental fee of $10 monthly while the old store was given to its his business partner and receive $25 of rent

Answered step by step

Verified Expert Solution

Link Copied!

Question

1 Approved Answer

Posted on Aug 11, 2021

Given the following information of RISING_STAR company (unit: 1000 USD) RISING_STAR company was incorporated in the first of June 2020. Money was raised at that

Given the following information of RISING_STAR company (unit: 1000 USD)

RISING_STAR company was incorporated in the first of June 2020. Money was raised at that time with total $1000 which include 30% from bank loan, 30% from corporate bond and the rest from its own money. The company business is selling laptop. Total equipment costs $600. The company has 150 laptops with total value of $300 and $100 in cash.

The maturity of bank loan and corporate bond are 3 years and 5 years respectively. Lending rate is 9% and coupon rate is 12%. Assume the laptops bought at 01/06/2020 are identical and have the same cost. Corporate tax rate is 23%. Duration of the equipment is 5-year.

Show the income statement, cash flow statement and balance sheet of the company at 31/12/2020 if:

The company start its operations on June 1st, 2020. Over the period, it sells 60 laptop for $400.

The company invited Diva My Linh to perform on its Grand Opening Day and paid her $10.
The salary paid to the CEO is $2 per month and the other administrative costs are $4 in total. In the 1st of September, it recruited a CFO and the compensation package for him is $10 annually.
On Dec 31, it decides to replenish its stock of laptop with 50 laptops more with the same imported price but delaying 50% of the payment till next March, 2021. The fuels and other operating costs are $1,5.
All income and expenses (except 50% of the laptops replenished on Dec 31) are paid cash (no credit on sale)

Given the information above and now the company applies equal depreciation. Customers bought laptop with $170 in cash and $230 on credit. However, $24 are collected from $230 before December 2020. In addition, 50% of the tax will be paid in the first quarter next year and so does 10% of the equipment costs. The company decides to pay 20% dividend in cash.

Show the income statement, cash flow statement and balance sheet of the company at 30/06/2021 if:

In the first 6 months of 2021, the company sells all the laptop left in the store from 2020 with the price of $40 each and replenishes 300 new type laptops with the imported price are twice more expensive than the 2020 version. At 30/03/2021, it decides to change from its old store to a new store in Hai Ba Trung road and cost $10 to change. They sell some old equipment for $7 and buy new equipme nt for this store with $200. The new equipment will be financed 100% from its own money. However, when moving to the new store, it needs to pay a rental fee of $10 monthly while the old store was given to its his business partner and receive $25 of rent.