Answered step by step
Verified Expert Solution
Question
1 Approved Answer
You have just been hired as a loan officer at Fairfield State Bank. Your supervisor has given you a file containing a request from Hedrick
You have just been hired as a loan officer at Fairfield State Bank. Your supervisor has given you a file containing a request from Hedrick Company, a manufacturer of auto components, for a $1,000,000 five-year loan. Financial statement data on the company for the last two years are given below: |
Hedrick Company Comparative Balance Sheet | ||||
This Year | Last Year | |||
Assets | ||||
Current assets: | ||||
Cash | $ | 310,000 | $ | 417,000 |
Marketable securities | 0 | 95,000 | ||
Accounts receivable, net | 892,000 | 596,000 | ||
Inventory | 1,360,000 | 770,000 | ||
Prepaid expenses | 74,000 | 63,000 | ||
Total current assets | 2,636,000 | 1,941,000 | ||
Plant and equipment, net | 3,096,700 | 2,963,400 | ||
Total assets | $ | 5,732,700 | $ | 4,904,400 |
Liabilities and Stockholders' Equity | ||||
Liabilities: | ||||
Current liabilities | $ | 1,220,000 | $ | 750,000 |
Bonds payable, 10% | 1,210,000 | 1,080,000 | ||
Total liabilities | 2,430,000 | 1,830,000 | ||
Stockholders' equity: | ||||
Preferred stock, 8%, $30 par value | 600,000 | 600,000 | ||
Common stock, $40 par value | 2,000,000 | 2,000,000 | ||
Retained earnings | 702,700 | 474,400 | ||
Total stockholders' equity | 3,302,700 | 3,074,400 | ||
Total liabilities and stockholders' equity | $ | 5,732,700 | $ | 4,904,400 |
Hedrick Company Comparative Income Statement and Reconciliation | ||||
This Year | Last Year | |||
Sales (all on account) | $ | 5,250,000 | $ | 4,160,000 |
Cost of goods sold | 4,100,000 | 3,240,000 | ||
Gross margin | 1,150,000 | 920,000 | ||
Selling and administrative expenses | 520,000 | 510,000 | ||
Net operating income | 630,000 | 410,000 | ||
Interest expense | 121,000 | 108,000 | ||
Net income before taxes | 509,000 | 302,000 | ||
Income taxes (30%) | 152,700 | 90,600 | ||
Net income | 356,300 | 211,400 | ||
Dividends paid: | ||||
Preferred stock | 48,000 | 48,000 | ||
Common stock | 80,000 | 40,000 | ||
Total dividends paid | 128,000 | 88,000 | ||
Net income retained | 228,300 | 123,400 | ||
Retained earnings, beginning of year | 474,400 | 351,000 | ||
Retained earnings, end of year | $ | 702,700 | $ | 474,400 |
Marva Rossen, who just two years ago was appointed president of Hedrick Company, admits that the company has been |
Step 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