Q16. Cooley Textile’s 2000 financial statements are shown below.
Need Help Writing an Essay?
Tell us about your essay and we will find the best writer for your paper.
WRITE MY ESSAY| Balance Sheet | |||
| Assets | $ (000) | Liabilities & Equity | $ (000) |
| Cash (3%) | 1,080 | Accounts payable (20%) | 4,320 |
| Accounts receivable (18%) | 6,480 | Accruals (7%) | 2,880 |
| Inventory (25%) | 9,000 | Notes payable | 2,100 |
| Total current assets | 16,560 | Total current liabilities | 9,300 |
| Fixed assets (35%) | 12,600 | Mortgage Bonds | 3,500 |
| Total debt | 12,800 | ||
| Common stock | 3,500 | ||
| Retained earnings | 12,860 | ||
| 29,160 | 29,160 |
| Income Statement | |
| $ (000) | |
| sales | 36,000 |
| Operating cost (90.11%) | 32,440 |
| EBIT | 3,560 |
| Interest | 560 |
| EBT | 3,000 |
| Tax (40% of EBT) | 1,200 |
| Net income | 1,800 |
| Dividend (45% of net income) | 810 |
| Retained earnings | 990 |
Suppose 2001 sales are projected to increase by 15% over 2000 sales. Assume that the company was operating at full capacity in 2000, that it cannot sell off any of its fixed assets, and that any required financing will be borrowed as notes payable. Also assume that assets, spontaneous liabilities, and operating costs are expected to increase in proportion to sales. Use the percentage of sales method to develop a pro forma balance sheet and income statement for December 31, 2001. Use the pro forma income statement to determine the addition to retained earnings. Interest, Mortgage Bonds and Common Stocks will remain content.
Q17.
| Balance Sheet | |||
| Assets | $ (000) | Liabilities & Equity | $ (000) |
| Cash (5%) | 1,800 | Accounts payable (20%) | 7,200 |
| Accounts receivable (30?%) | 10,800 | Accruals (7%) | 3,472 |
| Inventory (35%) | 12,600 | Notes payable | 2,520 |
| Total current assets | 25,200 | Total current liabilities | 13,192 |
| Fixed assets (60%) | 21,600 | Mortgage Bonds | 5,000 |
| Total debt | 18,192 | ||
| Common stock | 2,000 | ||
| Retained earnings | 26,608 | ||
| 46,800 | 46,800 |
| Income Statement | |
| $ (000) | |
| sales | 36,000 |
| Operating cost (85.5%) | 30,783 |
| EBIT | 5,217 |
| Interest | 1,017 |
| EBT | 4,200 |
| Tax (40% of EBT) | 1,680 |
| Net income | 2,520 |
| Dividend (45% of net income) | 1,512 |
| Retained earnings | 1,008 |
Suppose 2001 sales are projected to increase by 20% over 2000 sales. Assume that the company was operating at full capacity in 2000, that it cannot sell off any of its fixed assets, and that any required financing will be borrowed as notes payable. Also assume that assets, spontaneous liabilities, and operating costs are expected to increase in proportion to sales. Use the percentage of sales method to develop a pro forma balance sheet and income statement for December 31, 2001. Use the pro forma income statement to determine the addition to retained earnings. Interest, Mortgage Bonds and Common Stocks will remain content.
Q18. Using the data below calculate the firm’s current and quick ratios for each year.
| ITEM | 2006 | 2007 | 2008 | 2009 |
| TOTAL CURRENT ASSETS | 16,950 | 21,900 | 22,500 | 27,000 |
| TOTAL CURRENT LIABELITIES | 9,000 | 12,600 | 12,600 | 17,400 |
| INVENTORY | 6,000 | 6,900 | 6,900 | 7,200 |
WE OFFER THE BEST Essay Writing Services. No Plagiarism Guarantee!
Introducing a trusted platform that has stood the test of time and gained the trust of countless students. Our mission is to connect students like yourself, who seek top-notch essay assistance, with skilled individuals who can deliver it.
Entrust your assignments to an essay writing service that not only offers the fastest delivery time but also ensures completely original content.
From Stress to Success – Hire a Pro Essay Writer NOW!
