Bản sao của FIN202_BÀI TẬP NHÓM TỪ CHAP 3
docx
keyboard_arrow_up
School
FPT University *
*We aren’t endorsed by this school
Course
FIN202
Subject
Finance
Date
Jun 4, 2024
Type
docx
Pages
11
Uploaded by JudgeSeahorseMaster1129
GROUP 3 - FIN202 - CHAPTER 3
Members:
1. Đặng Ngọc Yến (Leader)
2. Trần Nhật Lam
3. Hồ Ngọc Kim Tuyền
4. Dương Lê Trần Quý
5. Bùi Quang Thịnh
HOMEWORK
3.1 (Tuyền):
Balance sheet: Given the following information about the Elkridge Sporting Goods,
Inc., construct a balance sheet for the period ending June 30, 2008. The firm had cash and marke
table securities of $25,135, accounts receivables of $43,758, inventory of $167,112, net fixed assets
of $325,422, and other assets of $13,125. It had accounts payables of $67,855, notes payables of $3
6,454, long-term debt of $223,125, and common stock of $150,000. How much retained earnings
does the firm have?
Answer:
3.2 (Tuyền): Inventory accounting: Differentiate between FIFO and LIFO.
Answer: FIFO (first in, first out) refers to the practice of firms, when making sales, assuming that the i
nventory that came in first (at a lower price) is being sold first. LIFO (last in, last out) implies that a fir
m is selling the higher cost, newer inventory first, leaving the lower cost, older inventory on the balanc
e sheet.
3.3 (Tuyền):
Inventory accounting: Explain how the choice of FIFO versus LIFO can affect a fir
m’s balance sheet and income statement.
Answer: FIFO makes sense during times of rising prices because it allows the firm to eliminate the lo
wer priced inventory first, resulting in higher profit margin. This allows the firm to leave higher-valued
inventory on the balance sheet. During inflationary times, a firm using LIFO would see a lower profit
margin and lower values of inventory on the balance sheet. It is important that anyone who is analyzing
firms using different accounting methods on inventory recognize the impact on the bottom line (profit
margin and net income) and on current assets.
3.4 (Tuyền): Market-value accounting:
How does the use of market-value accounting help manag
ers?
Answer: Market-value accounting of both assets and liabilities allows managers to have a truer picture
of their company’s financial condition and to do a better job of estimating cash flows that the assets wo
uld generate. However, marking-to-market is not as easy as it sounds because of the difficulties involve
d in coming up with the correct market value of current assets and liabilities
3.5 (Tuyền): Working capital: Laurel Electronics reported the following information at its annua
l meetings. The company had cash and marketable securities worth $1,235,455, accounts payable
s worth $4,159,357, inventory of $7,121,599, accounts receivables of $3,488,121, notes payable wo
rth $1,151,663, and other current assets of $121,455. What is the company’s net working capital?
Answer:
- Total current assets = $1,235,455 + $3,488,121 + $7,121,599 + $121,455= $11,966,630
- Total current liabilities = $4,159,357 + $1,151,663= $5,311,020
- Net working capital = $11,966,630 - $5,311,020 = $6,655,610
3.6 (Tuyền): Working capital: The financial information for Laurel Electronics referred to in Pr
oblem 3.5 is all book value. Suppose marking-to-market reveals that the market value of the fir
m’s inventory is 20 percent below its book value and its receivables are 25 percent below its book
value. The market value of its current liabilities is identical to the book value. What is the firm’s
net working capital using market values? What is the percent change in net working capital?
Answer:
- Market value of inventory = $7,121,599 x 0.80 = $5,697,279
- Market value of receivables = $3,488,121 x 0.75 = $2,616,091
- Total current assets = $1,235,455 + $2,616,091 + $5,697,279 + 121,455= $9,670,280
- Total current liabilities = $4,159,357 + $1,151,663 = $5,311,020
- Net working capital = $9,670,280 - $5,311,020 = $4,359,260
- Percent change = ($4,359,260 - $6,656,610) / $6,656,610 = - 34.5%
3.7 (Thịnh): Income statement: The Oakland Mills Company has just disclosed the following fina
ncial information in its annual report: sales of $1.45 million, cost of goods sold of $812,500, depre
ciation expenses of $175,000, and interest expenses of $89,575. Assume that the firm has an avera
ge tax rate of 29 percent. What is the company’s net income? Set up an income statement to answ
er the question.
Answer:
3.8 (Thịnh): Cash flows: Describe the organization of the statement of cash flows.
Answer: The statement of cash flows identifies the cash inflows and cash outflows of the firms for a sp
ecified period. This allows one to estimate the net cash flows from operations. This financial statement
is organized to report the cash flows resulting from the three basic activities in any firm—operating, in
vesting, and financing. See Exhibit 3.4 for an example. The cash flows from operations are the results
of netting all revenues and expenses that result from the operating activities of the firm. Buying and sel
ling a firm's assets lead to cash flows from investing activities. Cash flows from financing activities ari
se from the firm borrowing from its investors and/or making payments to its lenders and shareholders.
3.9 (Thịnh): Cash flows: Last year, Towson Recording Company increased its investment in mar
ketable securities by $36,845, funded fixed-assets acquisitions of $109,455, and had marketable se
curities of $14,215 mature. What is the net cash used in investing activities? Answer:
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
3.10 (Thịnh): Cash flows: Caustic Chemicals management identified the following cash flows as s
ignificant in its year-end meeting with analysts: During the year, Caustic repaid existing debt of
$312,080 and raised additional debt capital of $650,000. It also repurchased stock in the open ma
rket for a total of $45,250. What is the net cash provided by financing activities?
Answer:
3.11 (Thịnh): Cash flows: Identify and describe the noncash expenses that a firm may incur.
Answer:
A firm may have several items on its income statement that did not result in any cash outflow
to the firm. The two largest are depreciation expenses and amortization expenses. Other noncash expen
ses include deferred taxes, wages, and depletion charges, which is similar to depreciation and used for
natural resource assets. Prepaid expenses also fit into this category as they represent expenses to the fir
m that are yet to be paid out.
3.12 (Thịnh): Cash flows: Given the data for Oakland Mills Company in Problem 3.7, compute t
he cash flows to investors from operating activity.
Answer:
The average tax rate is defined as the total taxes paid divided by taxable income. The margina
l tax rate, meanwhile, represents the tax rate that is paid on the last dollar of income earned, or the rate
that will be paid on the next dollar earned.
3.13 (Yến):
Cash flows: Hillman Corporation reported current assets of $3,495,055 on December
31, 2020, and $3,103,839 on December 31, 2019. Current liabilities for the firm were $2,867,225 a
nd $2,760,124 at the end of 2020 and 2019, respectively. Compute the cash flow invested in net w
orking capital at Hillman Corporation during 2020.
Answer:
CFNWC = ($3,495,055 - $2,867,225) – ($3,103,893 - $2,760,124) = $284,061
3.14 (Yến):
Cash flows: Del Bridge Construction had long-term assets before depreciation of $99
0,560 on December 31, 2019, and $1,211,105 on December 31, 2020. How much cash flow was inv
ested in long term assets by Del Bridge during 2020?
Answer:
CFLTA = $1,211,105 - $990,560 = $220,545
3.15 (Yến):
Tax: Define the average tax rate and marginal tax rate.
Answer:
- The average tax rate
is defined as the total taxes paid divided by taxable income.
- The marginal tax rate
, meanwhile, represents the tax rate that is paid on the last dollar of income ear
ned, or the rate that will be paid on the next dollar earned.
3.16 (Yến):
Tax: What is the relevant tax rate to use when making financial decisions? Explain w
hy.
Answer:
Managers need to use the marginal tax rate for making financial decisions. This is because an
y additional cash flows that result from a firm’s new projects will be taxed at the marginal tax rate. Thu
s, this is the appropriate rate to use.
3.17 (Yến):
Tax: Manz Property Management Company just announced earnings before taxes of
$1,478,936. Calculate its taxes using a flat tax rate of 30 percent.
Answer:
- Earnings before tax = $1,478,936
- Taxes owed = Tax rate * Taxable income
- Taxes owed = 0.30 * $1,478,936 = $443,680.8
3.22 (Yến):
Income statement: Sosa Corporation recently reported an EBITDA of $31.3 million a
nd net income of $9.7 million. The company had $6.8 million in interest expense, and its average
corporate tax rate was 30 percent. What was its depreciation and amortization expense?
Answer:
- EBITDA = $31.3 million
- Net income = $9.7 million
- Interest expense = $6.8 million
- Tax rate = 30%
- EBT = Net income / (1 - Tax rate) = $9.7 million / (1 - 0.30) = $9.7 million / 0.70= $13.86 million
- EBIT = EBT + Interest expense = $13.86 million + $6.8 million = $20.66 million
- Depreciation and amortization = EBITDA - EBIT = $31.3 million - $20.66 million = $10.64 milli
on
3.23 (Lam):
Fraser Corporation has announced that its net income for the year was $1,353,412. T
he company had EBITDA of $4,967,855, and its depreciation and amortization expense was equa
l to $1,112,685. The company’s average tax rate is 29 percent. What was its interest expense?
Answer:
- Net income = $1,353,412
- EBITDA = $4,967,855
- Depreciation and amortization = $1,112,685
- Tax rate = 29%
- EBIT = EBITDA - Depreciation and amortization = $4,967,855 - $1,112,685 = $3,855,170
- EBT = Net income
1
−Taxrate
= $
1,353,412
1
−
0.29
= $1,906,214.09
- Interest expense = EBIT - EBT = $3,855,170 - $1,906,214.09 = $1,948,955.91
3.24 (Lam):
For its most recent fiscal year, Carmichael Hobby Shop recorded EBITDA of $512,7
25.20, EBIT of $362,450.20, zero interest expense, and cash flow to investors from operating activ
ity of $348,461.25. Assuming there are no noncash revenues recorded on the income statement, w
hat is the firm’s net income after taxes?
Answer:
- EBITDA = $512,725.20
- EBIT = $362,450.20
- CFOA = $348,461.25 - Interest expense = 0
- Depreciation and amortization = EBITDA - EBIT = $512,725.20 - $362,450.20 = $150,275
- EBT = EBIT - Interest expense = $362,450.20 - 0 = $362,450.20
- Net income = CFOA - Depreciation and amortization = $348,461.25 - $150,275 = $198,186.25
3.26 (Lam):
Refer to the information given in Problem 3.21. What is the cash flow from operatin
g activity for Nimitz Rental?
Answer 3.21:
Income statement: Nimitz Rental Company provided the following information to i
ts auditors. For the latest fiscal year, the company had revenues of $878,412, general and adminis
trative expenses of $352,666, depreciation expenses of $131,455, leasing expenses of $108,195, and
interest expenses equal to $78,122. If the company’s average tax rate is 27 percent, what is its net
income after taxes?
- Revenues = $878,412
- Selling and administrative expenses = $352,666
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
- Depreciation = $131,455
- Leasing expenses = $108,195
- Interest expense = $78,122
- Tax rate = 27%
- EBITDA = Revenues - Selling and administrative expenses - Leasing expenses = $878,412 - $352,66
6 - $108,195 = $417,551
- EBIT = EBITDA - Depreciation = $417,551 - $131,455 = $286,096
- EBT = EBIT - Interest expense = $286,096 - $78,122 = $207,974
- EBT = Net income
1
−Taxrate
—> Net income = EBT x (1 - Tax rate) = $207,974 - (1 - 0.27) = $151,821.02
Answer 3.26:
- Cash flow from operation = Net income + Depreciation= $137,263 + $131,455 = $268,718
3.27 (Lam):
Tax: Mount Hebron Electrical Company’s financial statements indicated that the co
mpany had earnings before interest and taxes of $718,323. The interest rate on its $850,000 debt
was 8.95 percent. Calculate the taxes the company is likely to owe if its tax rate is a flat 30%. Wh
at are the marginal and average tax rates for this company?
Answer:
- EBIT = $718,323
- Interest expense = $850,000 x 8.95% = $76,075
- EBT = EBIT - Interest expense = $718,323 - $76,075 = $642,248
- Taxes = 30% x EBT = 30% x $642,248 = $192,674.4
- Marginal tax rate = 30%
- Average tax rate = Totaltaxes
Taxableincome
= $
192,674.4
$
642,248
= 30%
3.28 (Lam):
The Centennial Chemical Corporation just announced income after taxes of $2,768,0
28.25 on revenues of $13,144,680. The company’s costs (excluding depreciation and amortizatio
n) amounted to 61 percent of sales, and it had interest expenses of $392,168. What is the firm’s de
preciation and amortization expense if its average tax rate is 34 percent?
Answer:
- Revenues = $13,144,680
- Net income = $2,768,028.25
- Tax rate = 34%
- Interest expense = $392,168
- Costs = Revenues x 61% = $13,144,680 x 61% = $8,018,254.8
- EBITDA = Revenues - Costs = $13,144,680 - $8,018,254.8 = $5,126,425.2
- EBT = Net income
1
−Taxrate
= $
2,768,028.25
1
−
0.34
= $4,193,982.2
- EBIT = EBT + Interest expense = $4,193,982.2 + $392,168 = $4,586,150.2
- Depreciation and amortization = EBITDA - EBIT = $5,126,425.2 - $4,586,150.2 = $540,275
3.29 (Quý):
Columbia Construction Company earned $451,888 during the year. After paying out
$225,794 in dividends, the balance went into retained earnings. If the firm’s total retained earnin
gs were $846,972 at the end of the year, what were the retained earnings on the balance sheet at t
he start of the year?
Answer:
- Retained earnings from the current year: We know the company earned $451,888 during the year, and
after dividends, this went into retained earnings.
- Total retained earnings at year-end: The problem states this is $846,972.
- Beginning of year retained earnings: To find the starting retained earnings, we can subtract the curren
t year's contribution to retained earnings from the total year-end retained earnings.
- Calculation:
Beginning retained earnings = Total retained earnings - Retained earnings from current year = $846,97
2 - $451,888 = $395,084
- Therefore, the retained earnings on the Columbia Construction Company's balance sheet at the
start of the year were $395,084.
3.30 (Quý):
Menomonie Casino Company earned $23,458,933 before interest and taxes last year
and had interest expenses of $1,645,123. If the firm is taxed at 25% on taxable income up to $15,
000,000 and 28% on taxable income above $15,000,000, calculate the firm’s tax obligation. What
are the marginal and average tax rates for this company?
Answer:
- Taxable Income Calculation
Start with Earnings Before Interest and Taxes (EBIT) = $23,458,933
Subtract Interest Expense = $1,645,123
Taxable Income = EBIT - Interest Expense = $23,458,933 - $1,645,123 = $21,813,810
- Tax Obligation Calculation
Since the taxable income is below the threshold of $15,000,000, the entire amount is taxed at the 25% r
ate.
Tax Obligation = Taxable Income * Tax Rate = $21,813,810 * 25% = $5,453,452.50
- Marginal Tax Rate
The marginal tax rate is the rate applied to the last dollar of taxable income. In this case, since the entir
e taxable income falls under the 25% bracket, the marginal tax rate is 25%.
- Average Tax Rate
The average tax rate is the total tax obligation divided by the total taxable income.
Average Tax Rate = Total Tax Obligation / Taxable Income = $5,453,452.50 / $21,813,810 = 25% (ap
proximately)
- Therefore:
Menominie Casino Company's tax obligation is $5,453,452.50.
The marginal tax rate is 25%.
The average tax rate is approximately 25%.
3.31 (Quý):
Vanderheiden Hog Products Corp. provided the following financial information for i
ts most recent quarter.
Net income: $189,425
Depreciation and amortization: $63,114
Increase in receivables: $62,154
Increase in inventory: $57,338
Increase in accounts payable: $37,655
Decrease in other current assets: $27,450
What is this firm’s cash flow from operating activities during the quarter?
Answer:
- Start with Net Income: $189,425
- Adjust for Non-Cash Expenses: Add depreciation and amortization, as they represent an expense on t
he income statement but don't use cash outflow in the current period.
Adjusted Income = Net Income + Depreciation & Amortization = $189,425 + $63,114 = $252,539
- Adjust for Changes in Working Capital:
Increase in receivables:
This represents a decrease in cash flow from operations as the company
hasn't collected cash from customers yet. So, we subtract it.
Increase in inventory: Similar to receivables, this is an increase in an asset that hasn't been sold
yet, so it represents a decrease in cash flow. Subtract it.
Increase in accounts payable:
This represents an increase in the company's liabilities, essentiall
y delaying cash outflow to suppliers. So, we add it back to cash flow.
Decrease in other current assets:
Without more information, we can't definitively determine the
impact on cash flow. However, a decrease in current assets generally indicates a cash outflow. We'll as
sume it represents a use of cash and subtract it.
- Adjusted Cash Flow = Adjusted Income - Increase in Receivables - Increase in Inventory + Increase i
n Accounts Payable - Decrease in Other Current Assets = $252,539 - $62,154 - $57,338 + $37,655 - $2
7,450 = $198,152
- Therefore, Vanderheiden Hog Products Corp.'s cash flow from operating activities during the q
uarter is $198,152.
3.32 (Quý): Analysts following the Tomkovick Golf Company were given the following balance s
heet information for the years ended June 30, 2020, and June 30, 2019:
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
In addition, it was reported that the company had a net income of $3,155,848 and that depreciati
on expenses were equal to $212,366 during 2020. Assume amortization expense was $0 in 2020. a. Construct a 2020 cash flow statement for this firm. b. Calculate the net cash provided by operating activities for the statement of cash flows.
c. What is the net cash used in investing activities?
d. Compute the net cash provided by financing activities.
Answer: a. Cash Flow Statement for Tomkovick Golf Company (2020)
Based on the indirect method for operating cash flow and the information provided in the image, we ca
n construct the following cash flow statement:
Cash Flow Activity
Description
Line Item
Amount
Cash Flows from Operating Act
ivities
Indirect Method
Net Income
Starting Point
$3,155,848
Adjustments for Non-Cash E
xpenses
+ Depreciation Expense
$212,366
Adjustments for Changes in
Working Capital
- Decrease in Accounts Recei
vable
+ $58,563
(Image Data)
+ Increase in Inventory
- $71,079
(Image Data)
+ Increase in Other Current
Assets
- $11,339
(Image Data)
Subtotal Adjustments for Wo
rking Capital
-$23,855
Cash Flow from Operating A
ctivities
$3,134,359
- Explanation of Adjustments:
Decrease in Accounts Receivable:
A decrease in accounts receivable indicates a collection of ca
sh from customers, so we add it back to net income. (Image data shows a decrease of $58,563).
Increase in Inventory:
An increase in inventory represents a use of cash for stocking up, so we s
ubtract it from net income. (Image data shows an increase of $71,079).
Increase in Other Current Assets:
An increase in other current assets generally indicates a use o
f cash, so we subtract it from net income. (Image data shows an increase of $11,339).
b. Net Cash Provided by Operating Activities
The net cash provided by operating activities for the statement of cash flows is $3,134,359.
c. Net Cash Used in Investing Activities
Unfortunately, we cannot determine the net cash used in investing activities from the provided b
alance sheet information. The cash flow statement would typically show details on investment pu
rchases or sales, which are missing here.
d. Net Cash Provided by Financing Activities
We can analyze the financing activities based on the changes in equity and debt between the balance sh
eets and the given information:
Increase in Accounts Payable and Accruals:
This indicates a delay in cash outflow to suppliers,
so we subtract it from net cash flow. (Image data shows an increase of $46,232).
Increase in Notes Payable:
An increase in notes payable suggests borrowing cash, so we add it t
o net cash flow. (Image data shows an increase of $6,625).
Decrease in Long-Term Debt:
Repayment of long-term debt represents a use of cash, so we subt
ract it from net cash flow. (Image data shows a decrease of $113,534).
Payment of Dividends:
Payment of dividends represents a distribution of cash to shareholders, s
o we subtract it from net cash flow. (Image data is not available for dividends).
3.33 (Quý):
Based on the financial statements for Tomkovick Golf Company in Problem 3.32, co
mpute the cash flow invested in net working capital and the cash flow invested in long-term asset
s that you would use in a calculation of the cash flow to investors for 2020.
Answer:
- CFNWC = ($758,686 – $413,848) – ($717,986 – $356,681) = -$16,467
- CFLTA = ($1,931,719 – $1,609,898) + ($382,145 - $412,565) = $291,401
Related Documents
Related Questions
MC.03.083.Algo
Wu Systems has the following balance sheet. Assume that all current assets are used in operations. How much net operating working capital does
the firm have?
Cash
Accounts receivable
Inventory
Current assets
Net fixed assets
Total assets
O a. $400
b. $1,770
O c. $2,200
d. $470
e. $830
$ 70 Accounts payable
720
Accruals
510
$1,300
1,000
Notes payable
Current liabilities
Long-term debt
Common equity
Retained earnings
$2,300 Total liab. & equity
$ 250
220
430
Question 3 of 40
$ 900
640
260
500
$2,300
arrow_forward
Q4. Analysis of Financial StatementsThere was a bit of concern about one of Big Rock’s newer entities – Big Rock PavingCompany. Management wants you to review the two financial statements below and giveyour analysis of the company’s performance.Big Rock Paving CompanyAssets LiabilitiesCurrent Assets: Current Liabilities:Cash 200,000 Accounts Payable 700,000Accounts Receivable 300,000 Notes Payable 600,000Inventory 800,000Total Current Assets 1,300,000 Total Current Liabilities 1,300,000Fixed Assets: Owners’ Equity:Property, Plant & Equipment 2,200,000 Common Stock ($1 Par) 600,000Less: Accumulated Depreciation 600,000 Capital Surplus 100,000Net Fixed Assets 1,600,000 Retained Earnings 100,000Total Assets 2,900,000 Total Owners’ Equity 800,000Total Liabilities and Owners’Equity2,900,000Big Rock Paving CompanyIncome Statement for Year Ending December 31, 2021Sales 3,400,000Less: Cost of Goods Sold 2,700,000Less: Administrative Expenses 700,000Less Depreciation 682,000Earnings Before…
arrow_forward
This is all supposed to be done in excel using formulas.
arrow_forward
Helppp
arrow_forward
Hi! I am trying to do an acid-test ratio and a debt-to-equity ratio for the attached balance sheet. Can you help me?
** Values are in KEUR (kilo Euros)
arrow_forward
How effective is the organization in collecting its receivables?
Use the Hillside, Inc. Balance Sheet information in cells A2 through D18 and cells A21 through B38 to complete the Financial Performance Calculations in cells A40 through C60.
Table 1: Hillside, Inc. Balance Sheet ($ in Millions)
ASSETS
LIABILITIES
Cash & Marketable Securities
449.90
Accounts Payable
1,611.20
Accounts Receivable
954.80
Salaries Payable
225.20
Inventories
3,645.20
Other Current Liabilities
1,118.80
Other Current Assets
116.60
Total Current Liabilities
2,955.20
Total Current Assets
5,165.27
Other Liabilities
693.40
Machinery & Equipment
1,688.90
Land
1,129.70
Total Liabilities
3,648.60
Buildings
2,348.40
Depreciation
(575.60)
SHAREHOLDER'S…
arrow_forward
Assume that Denis Savard Inc. has the following accounts at the end of the current year.
1.
2.
3.
4
5.
6.
7.
8.
9.
10.
11.
12.
Common Stock.
Discount on Bonds Payable.
Treasury Stock (at cost).
Notes Payable (short-term).
Raw Materials.
Equity Investments (long-term).
Unearned Rent Revenue.
Work in Process.
Copyrights.
Buildings.
Notes Receivable (short-term).
Cash.
Current Assets
Cash
13.
Less
14.
15.
16.
17.
18.
19.
20.
21.
22.
23.
24.
Prepare a classified balance sheet in good form. (No monetary amounts are necessary.) (For Land, Treasury Stock, Notes
Payable, Preferred Stock Investments, Notes Receivable, Receivables-Officers, Inventory, Bonds Payable, and Restricted Cash,
enter the account name only and do not provide the descriptive information provided in the question.)
Salaries and Wages Payable.
Accumulated Depreciation-Buildings.
Restricted Cash for Plant Expansion..
Land Held for Future Plant Site.
Allowance for Doubtful Accounts.
Retained Earnings.
Paid-in Capital in Excess…
arrow_forward
Cheyenne Inc. had the following balance sheet at December 31, 2024.
Cash
Accounts receivable
Investments
Plant assets (net)
Land
1.
2.
3.
4.
During 2025, the following occurred.
5.
6.
7.
Cheyenne Inc.
Balance Sheet
December 31, 2024
8.
$23,760
24,960
35,760
81,000
43,760
$209,240
Accounts payable
Notes payable (long-term)
Common stock
Retained earnings
$33,760
44,760
103,760
26,960
$209,240
Cheyenne Inc. sold part of its debt investment portfolio for $17,060. This transaction resulted in a gain of $5,460 for the firm.
The company classifies these investments as available-for-sale.
A tract of land was purchased for $16,760 cash.
Long-term notes payable in the amount of $18,060 were retired before maturity by paying $18,060 cash.
An additional $22,060 in common stock was issued at par.
Dividends of $10,260 were declared and paid to stockholders.
Net income for 2025 was $35,760 after allowing for depreciation of $13,060.
Land was purchased through the issuance of $38,760 in bonds.
At…
arrow_forward
P9-1
arrow_forward
The balance sheet of Koehn, Incorporated, has the following balances:
Cash
Accounts receivable
Inventory
Beginning
balance
$ 30,300
48,200
126,500
611,900
Ending
balance
43,200
415,000
$ 32,800
51,600
129,200
574,300
53,600
304,200
Net fixed assets
Accounts payable
Long-term debt
What is the amount of the change in net working capital?
arrow_forward
Give typing answer with explanation and conclusion
arrow_forward
Table 1 shows a balance sheet for a certain company. All quantities shown are in millions of dollars. What is the company's net working capital (in millions)? Note: Express your answers in strictly numerical terms, and IN million of USDs." Table 1 Balance Sheet (in million of USDs) Assets Liabilities Current Assets Current Liabilities Cash 38.0 Accounts payable 85.0 Accounts receivable 67.0 Notes payable/short-term debt 20.0 Inventories 30.0 Total current assets 135.0 Total current li
arrow_forward
ff1
arrow_forward
Qq.40.
Subject :- Account
arrow_forward
Prepare an unclassified balance sheet as it would appear at December 31, 2025. (List Assets in order of liquidity Enter account name only and do not provide the descriptive information provided in the question)
(c2)
MARTINEZ INC.
Balance Sheet
Current cash debt coverage ratio
Cash debt coverage ratio
Assets
Liabilities and Stockholders' Equity
V
$
Compute two cash flow ratios. (Round ratios to 2 decimal places, ex. 0.621)
1
1
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you

Essentials Of Investments
Finance
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Mcgraw-hill Education,



Foundations Of Finance
Finance
ISBN:9780134897264
Author:KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:Pearson,

Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning

Corporate Finance (The Mcgraw-hill/Irwin Series i...
Finance
ISBN:9780077861759
Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:McGraw-Hill Education
Related Questions
- MC.03.083.Algo Wu Systems has the following balance sheet. Assume that all current assets are used in operations. How much net operating working capital does the firm have? Cash Accounts receivable Inventory Current assets Net fixed assets Total assets O a. $400 b. $1,770 O c. $2,200 d. $470 e. $830 $ 70 Accounts payable 720 Accruals 510 $1,300 1,000 Notes payable Current liabilities Long-term debt Common equity Retained earnings $2,300 Total liab. & equity $ 250 220 430 Question 3 of 40 $ 900 640 260 500 $2,300arrow_forwardQ4. Analysis of Financial StatementsThere was a bit of concern about one of Big Rock’s newer entities – Big Rock PavingCompany. Management wants you to review the two financial statements below and giveyour analysis of the company’s performance.Big Rock Paving CompanyAssets LiabilitiesCurrent Assets: Current Liabilities:Cash 200,000 Accounts Payable 700,000Accounts Receivable 300,000 Notes Payable 600,000Inventory 800,000Total Current Assets 1,300,000 Total Current Liabilities 1,300,000Fixed Assets: Owners’ Equity:Property, Plant & Equipment 2,200,000 Common Stock ($1 Par) 600,000Less: Accumulated Depreciation 600,000 Capital Surplus 100,000Net Fixed Assets 1,600,000 Retained Earnings 100,000Total Assets 2,900,000 Total Owners’ Equity 800,000Total Liabilities and Owners’Equity2,900,000Big Rock Paving CompanyIncome Statement for Year Ending December 31, 2021Sales 3,400,000Less: Cost of Goods Sold 2,700,000Less: Administrative Expenses 700,000Less Depreciation 682,000Earnings Before…arrow_forwardThis is all supposed to be done in excel using formulas.arrow_forward
- Helppparrow_forwardHi! I am trying to do an acid-test ratio and a debt-to-equity ratio for the attached balance sheet. Can you help me? ** Values are in KEUR (kilo Euros)arrow_forwardHow effective is the organization in collecting its receivables? Use the Hillside, Inc. Balance Sheet information in cells A2 through D18 and cells A21 through B38 to complete the Financial Performance Calculations in cells A40 through C60. Table 1: Hillside, Inc. Balance Sheet ($ in Millions) ASSETS LIABILITIES Cash & Marketable Securities 449.90 Accounts Payable 1,611.20 Accounts Receivable 954.80 Salaries Payable 225.20 Inventories 3,645.20 Other Current Liabilities 1,118.80 Other Current Assets 116.60 Total Current Liabilities 2,955.20 Total Current Assets 5,165.27 Other Liabilities 693.40 Machinery & Equipment 1,688.90 Land 1,129.70 Total Liabilities 3,648.60 Buildings 2,348.40 Depreciation (575.60) SHAREHOLDER'S…arrow_forward
- Assume that Denis Savard Inc. has the following accounts at the end of the current year. 1. 2. 3. 4 5. 6. 7. 8. 9. 10. 11. 12. Common Stock. Discount on Bonds Payable. Treasury Stock (at cost). Notes Payable (short-term). Raw Materials. Equity Investments (long-term). Unearned Rent Revenue. Work in Process. Copyrights. Buildings. Notes Receivable (short-term). Cash. Current Assets Cash 13. Less 14. 15. 16. 17. 18. 19. 20. 21. 22. 23. 24. Prepare a classified balance sheet in good form. (No monetary amounts are necessary.) (For Land, Treasury Stock, Notes Payable, Preferred Stock Investments, Notes Receivable, Receivables-Officers, Inventory, Bonds Payable, and Restricted Cash, enter the account name only and do not provide the descriptive information provided in the question.) Salaries and Wages Payable. Accumulated Depreciation-Buildings. Restricted Cash for Plant Expansion.. Land Held for Future Plant Site. Allowance for Doubtful Accounts. Retained Earnings. Paid-in Capital in Excess…arrow_forwardCheyenne Inc. had the following balance sheet at December 31, 2024. Cash Accounts receivable Investments Plant assets (net) Land 1. 2. 3. 4. During 2025, the following occurred. 5. 6. 7. Cheyenne Inc. Balance Sheet December 31, 2024 8. $23,760 24,960 35,760 81,000 43,760 $209,240 Accounts payable Notes payable (long-term) Common stock Retained earnings $33,760 44,760 103,760 26,960 $209,240 Cheyenne Inc. sold part of its debt investment portfolio for $17,060. This transaction resulted in a gain of $5,460 for the firm. The company classifies these investments as available-for-sale. A tract of land was purchased for $16,760 cash. Long-term notes payable in the amount of $18,060 were retired before maturity by paying $18,060 cash. An additional $22,060 in common stock was issued at par. Dividends of $10,260 were declared and paid to stockholders. Net income for 2025 was $35,760 after allowing for depreciation of $13,060. Land was purchased through the issuance of $38,760 in bonds. At…arrow_forwardP9-1arrow_forward
- The balance sheet of Koehn, Incorporated, has the following balances: Cash Accounts receivable Inventory Beginning balance $ 30,300 48,200 126,500 611,900 Ending balance 43,200 415,000 $ 32,800 51,600 129,200 574,300 53,600 304,200 Net fixed assets Accounts payable Long-term debt What is the amount of the change in net working capital?arrow_forwardGive typing answer with explanation and conclusionarrow_forwardTable 1 shows a balance sheet for a certain company. All quantities shown are in millions of dollars. What is the company's net working capital (in millions)? Note: Express your answers in strictly numerical terms, and IN million of USDs." Table 1 Balance Sheet (in million of USDs) Assets Liabilities Current Assets Current Liabilities Cash 38.0 Accounts payable 85.0 Accounts receivable 67.0 Notes payable/short-term debt 20.0 Inventories 30.0 Total current assets 135.0 Total current liarrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
- Essentials Of InvestmentsFinanceISBN:9781260013924Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.Publisher:Mcgraw-hill Education,
- Foundations Of FinanceFinanceISBN:9780134897264Author:KEOWN, Arthur J., Martin, John D., PETTY, J. WilliamPublisher:Pearson,Fundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningCorporate Finance (The Mcgraw-hill/Irwin Series i...FinanceISBN:9780077861759Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan ProfessorPublisher:McGraw-Hill Education

Essentials Of Investments
Finance
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Mcgraw-hill Education,



Foundations Of Finance
Finance
ISBN:9780134897264
Author:KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:Pearson,

Fundamentals of Financial Management (MindTap Cou...
Finance
ISBN:9781337395250
Author:Eugene F. Brigham, Joel F. Houston
Publisher:Cengage Learning

Corporate Finance (The Mcgraw-hill/Irwin Series i...
Finance
ISBN:9780077861759
Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:McGraw-Hill Education