Question
The balance sheet and income statement of Cookie & Coffee Creations Inc. for its first year of operations, the year ended October 31, 2018, follows.
The balance sheet and income statement of Cookie & Coffee Creations Inc. for its first year of operations, the year ended October 31, 2018, follows.
COOKIE & COFFEE CREATIONS INC. Balance Sheet October 31, 2018 | |||||||||
Assets | |||||||||
Current Assets | |||||||||
Cash | $32,219 | ||||||||
Accounts receivable | 3,250 | ||||||||
Inventory | 17,897 | ||||||||
Prepaid Rent | 6,300 | $59,666 | |||||||
Property, Plant, and Equipment | |||||||||
Equipment | $99,700 | ||||||||
Accumulated depreciationequipment | (9,850 | ) | 89,850 | ||||||
Total assets | $149,516 | ||||||||
Liabilities and Stockholders' Equity | |||||||||
Current Liabilities | |||||||||
Accounts payable | $5,848 | ||||||||
Income tax payable | 18,500 | ||||||||
Dividends payable | 700 | ||||||||
Salaries and wages payable | 2,250 | ||||||||
Interest payable | 188 | ||||||||
Note payablecurrent portion | 4,000 | $31,486 | |||||||
Long-term Liabilities | |||||||||
Note payablelong-term portion | 6,000 | ||||||||
Total liabilities | 37,486 | ||||||||
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 | 72,600 | ||||||||
Total paid-in capital and retained earnings | 112,530 | ||||||||
Less: Treasury stockcommon (750 shares), at cost | (500 | ) | |||||||
Total stockholders equity | 112,030 | ||||||||
Total liabilities and stockholders' equity | $149,516 |
COOKIE & COFFEE CREATIONS INC. Income Statement Year Ended October 31, 2018 | ||||
Sales revenue | $462,500 | |||
Cost of goods sold | 231,250 | |||
Gross profit | 231,250 | |||
Operating expenses | ||||
Salaries and wages expense | $92,500 | |||
Depreciation expense | 9,850 | |||
Other operating expenses | 35,987 | 138,337 | ||
Income from operations | 92,913 | |||
Other expenses | ||||
Interest expense | 413 | |||
Income before income tax | 92,500 | |||
Income tax expense | 18,500 | |||
Net income | $74,000 |
Additional information: Natalie and Curtis are thinking about borrowing an additional $20,000 to buy more 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. Dividends on preferred stock were $1,250. Since this is the first year of operations and the beginning balances are zero, use the ending balance as the average balance where appropriate.
Comment on your findings from the following ratio's calculated. 1. Current ratio 2. Accounts receivable turnover 3. Inventory turnover 4. Debt to assets 5. Times interest earned 6. Gross profit rate 7. Profit margin 8. Asset turnover 9. Return on assets 10. Return on common stockholders' equityStep by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started