Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

Modern Building Supply sells various building materials to retail outlets. The company has just approached Linden 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:

Modern Building Supply Comparative Balance Sheet
This Year Last Year
Assets
Current assets:
Cash $ 66,000 $ 136,000
Marketable securities 0 17,000
Accounts receivable, net 467,000 298,000
Inventory 934,000 599,000
Prepaid expenses 18,000 25,000
Total current assets 1,485,000 1,075,000
Plant and equipment, net 1,558,022 1,435,936
Total assets $ 3,043,022 $ 2,510,936
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 804,000 $ 432,000
Bonds payable, 8% 618,000 618,000
Total liabilities 1,422,000 1,050,000
Stockholders' equity:
Preferred stock, $25 par, 7% 275,000 275,000
Common stock, $10 par 509,000 509,000
Retained earnings 837,022 676,936
Total stockholders' equity 1,621,022 1,460,936
Total liabilities and stockholder's equity $ 3,043,022 $ 2,510,936

Modern Building Supply Comparative Income Statement and Reconciliation
This Year Last Year
Sales $ 5,015,000 $ 4,354,000
Cost of goods sold 3,859,000 3,444,000
Gross margin 1,156,000 910,000
Selling and administrative expenses 638,000 538,000
Net operating income 518,000 372,000
Interest expense 49,440 49,440
Net income before taxes 468,560 322,560
Income taxes (40%) 187,424 129,024
Net income 281,136 193,536
Dividends paid:
Preferred dividends 19,250 19,250
Common dividends 101,800 76,350
Total dividends paid 121,050 95,600
Net income retained

160,086

97,936

Retained earnings, beginning of year 676,936 579,000
Retained earnings, end of year $ 837,022 $ 676,936

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 ratio 6.0
Return on total assets 10 %
Price-earnings ratio 9

Assume that you have just inherited several hundred shares of Modern Building Supply stock. Not being acquainted with the company, you decide to do some analytical work before making a decision about whether to retain or sell the stock you have inherited.

2.

You decide next to assess the companys rate of return. Compute the following for both this year and last year:

a.

The return on total assets. (Total assets at the beginning of last year were $2,270,000.) (Round your intermediate calculations to whole numbers and final answer to 1 decimal place.)

This year Last year
Return on total assets % %

b.

The return on common stockholders equity. (Stockholders equity at the beginning of last year was $1,259,000.)(Round your intermediate calculations to whole numbers and final answer to 1 decimal place.)

This year Last year
Return on common stockholders' equity % %

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_2

Step: 3

blur-text-image_3

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

Accounting In Business

Authors: R. J. Bull

5th Edition

0408014865, 978-0408014861

More Books

Students also viewed these Accounting questions

Question

Describe the concept of population aging. AppendixLO1

Answered: 1 week ago

Question

why you want to attend graduate school in general;

Answered: 1 week ago