Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The balance sheet and income statement of Cookie & Coffee Creations Inc. for its first year of operations, the year ended October 31, 2021, follows.

The balance sheet and income statement of Cookie & Coffee Creations Inc. for its first year of operations, the year ended October 31, 2021, follows.

COOKIE & COFFEE CREATIONS INC. Balance Sheet October 31, 2021
Assets
Current assets
Cash $86,219
Accounts receivable 3,250
Inventory 17,897
Prepaid expenses 6,300 $113,666
Property, plant, and equipment
Furniture and fixtures $12,500
Accumulated depreciationfurniture and fixtures (1,250 ) 11,250
Computer equipment 4,200
Accumulated depreciationcomputer equipment (600 ) 3,600
Kitchen equipment 29,000
Accumulated depreciationkitchen equipment (2,050 ) 26,950 41,800
Total assets $155,466
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable $5,848
Income tax payable 19,690
Dividends payable 700
Salaries and wages payable 2,250
Interest payable 188
Note payablecurrent portion 4000 $32,676
Long-term liabilities
Note payablelong-term portion 6,000
Total liabilities 38,676
Stockholders' equity
Paid-in capital
Preferred stock, 2,800 shares issued and outstanding $14,000
Common stock, 25,930 shares issued, 25,180 outstanding 25,930 39,930
Retained earnings 77,360
Total paid-in capital and retained earnings 117,290
Less: Treasury stock (750 common shares) 500
Total stockholders equity 116,790
Total liabilities and stockholders' equity $155,466

COOKIE & COFFEE CREATIONS INC. Income Statement Year Ended October 31, 2021
Sales revenue $462,500
Cost of goods sold 231,250
Gross profit 231,250
Operating expenses
Salaries and wages expense $92,500
Depreciation expense 3,900
Other operating expenses 35,987 132,387
Income from operations 98,863
Other expenses
Interest expense 413
Income before income tax 98,450
Income tax expense 19,690
Net income $78,760

Additional information: Natalie and Curtis are thinking about borrowing an additional $20,000 to buy more kitchen equipment. The loan would be repaid over a 4-year period. The terms of the loan provide for equal semiannual installment payments of $2,500 on May 1 and November 1 of each year, plus interest of 5% on the outstanding balance.

-Calculate the following ratios (use ending balances in place of averages, where necessary): (Round current ratio to 2 decimal places, e.g. 1.68:1. Round times interest earned to 0 decimal places, e.g. 125. Round percentages to 1 decimal place, e.g. 12.1% and round other answers to 1 decimal place, e.g. 12.1.)

1. Debt to assets-------%

2. 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

Financial Accounting in an Economic Context

Authors: Jamie Pratt

8th Edition

9781118139424, 9781118139431, 470635290, 1118139429, 1118139437, 978-0470635292

More Books

Students also viewed these Accounting questions