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 | $ | 413,000 |
Marketable securities | 0 | 109,000 | ||
Accounts receivable, net | 905,000 | 599,000 | ||
Inventory | 1,440,000 | 780,000 | ||
Prepaid expenses | 86,000 | 64,000 | ||
| | | | |
Total current assets | 2,741,000 | 1,965,000 | ||
Plant and equipment, net | 3,471,100 | 3,096,300 | ||
| | | | |
Total assets | $ | 6,212,100 | $ | 5,061,300 |
| | | | |
Liabilities and Stockholders' Equity | ||||
Liabilities: | ||||
Current liabilities | $ | 1,350,000 | $ | 840,000 |
Bonds payable, 10% | 1,260,000 | 1,010,000 | ||
| | | | |
Total liabilities | 2,610,000 | 1,850,000 | ||
| | | | |
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 | 1,002,100 | 611,300 | ||
| | | | |
Total stockholders' equity | 3,602,100 | 3,211,300 | ||
| | | | |
Total liabilities and stockholders' equity | $ | 6,212,100 | $ | 5,061,300 |
| | | | |
|
Hedrick Company Comparative Income Statement and Reconciliation | ||||
This Year | Last Year | |||
Sales (all on account) | $ | 5,440,000 | $ | 4,290,000 |
Cost of goods sold | 4,070,000 | 3,200,000 | ||
| | | | |
Gross margin | 1,370,000 | 1,090,000 | ||
Selling and administrative expenses | 520,000 | 510,000 | ||
| | | | |
Net operating income | 850,000 | 580,000 | ||
Interest expense | 126,000 | 101,000 | ||
| | | | |
Net income before taxes | 724,000 | 479,000 | ||
Income taxes (30%) | 217,200 | 143,700 | ||
| | | | |
Net income | 506,800 | 335,300 | ||
| | | | |
Dividends paid: | ||||
Preferred stock | 48,000 | 48,000 | ||
Common stock | 68,000 | 34,000 | ||
| | | | |
Total dividends paid | 116,000 | 82,000 | ||
| | | | |
Net income retained | 390,800 | 253,300 | ||
Retained earnings, beginning of year | 611,300 | 358,000 | ||
| | | | |
Retained earnings, end of year | $ | 1,002,100 | $ | 611,300 |
| | | | |
|
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