Answered step by step
Verified Expert Solution
Link Copied!

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

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

Using Equity Audits To Create Equitable And Excellent Schools

Authors: Linda E. Skrla, Kathryn B. McKenzie, James Joseph Scheurich

1st Edition

1412939321, 978-1412939324

More Books

Students also viewed these Accounting questions