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 depreciation-furniture and fixtures ( 1,250) 11,250
Computer equipment 4,200
Accumulated depreciation-computer equipment (600) 3,600
Kitchen equipment 29,000
Accumulated depreciation-kitchen equipment (2,050) 26,950 41,800
Total assets $155,466
Liabilities and Stockholder's 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 Payable-current portion 4000 $32,676
Long-term liabilities
Note payable-long-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 stockholder's ' 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.

Instructions

Calculate the following ratios (use ending balances in place of average, 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 other answers to 1 decimal place, e.g. 2.2 or 2.2%.)

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 stockholder's equity

(I NEED HELP, PLS HELPP!)

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

Auditing And Assurance Services An Integrated Approach

Authors: Alvin A. Arens, Randal J. Elder, Mark S. Beasley

17th Edition

013517614X, 978-0135176146

More Books

Students also viewed these Accounting questions

Question

2. What factors infl uence our perceptions?

Answered: 1 week ago

Question

4. Does mind reading help or hinder communication?

Answered: 1 week ago