### Industrial Supply Company Financial Statements#### Balance Sheet (Actual as of December 31, Year 1)**Assets**- **Cash:** $500,000 - Comments: 25% increase (assumption)- **Accounts Receivable:** $2,200,000 - Comments: 25% increase (assumption)- **Inventories:** $2,800,000 - Comments: 25% increase (assumption)**Total Current Assets:** $5,500,000 - **Fixed Assets, Net:** $1,000,000 - Comments: No increase (assumption)**Total Assets (A):** $6,500,000 ---**Liabilities and Equity**- **Accounts Payable (CL):** $1,400,000 - Comments: 25% increase (assumption)- **Notes Payable:** $700,000 **Total Current Liabilities:** $2,100,000 - **Long-term Debt:** $500,000 - Comments: No change (assumption)- **Stockholders’ Equity:** $3,900,000 **Total Liabilities and Equity:** $6,500,000 ---#### Income Statement**Year 1**(No further details provided in the image regarding the income statement's specifics.) **Income Statement for Year 1:**- **Sales (S):** $14,900,000 - *Forecasted 25% increase*- **Expenses, including interest & taxes:** $14,000,000- **Earnings after taxes (EAT):** $900,000- **Dividends paid (D):** $250,000 - *No change (assumption)*- **Retained earnings:** $650,000---**Selected Financial Ratios:**- **Current ratio:** 2.62 times- **Debt ratio:** 40.00%- **Return on stockholders’ equity:** 23.08%- **Net profit margin on sales:** 6.04%---**Additional Financing Requirement for Year 2:**- **Increase in Sales:** $3,725,000- **Increase in Expenses:** $3,500,000**Assumptions:**- The company has excess fixed assets.- No increase in net fixed assets is required as sales increase.- The company plans to maintain its dividend payments at the same level in Year 2 as in Year 1.- Round answers to the nearest dollar.**[Input field]**

Particulars Amount % increase Change Cash 500000 25% 625000 Accounts Receivable 22,00,000 25%…

Consider the following financial statements for Industrial Supply Company. (Actual) December 31, Balance sheet Year 1 Comments Assets Cash 500,000 25% increase (assumption) Accounts receivable 2,200,000 25% increase (assumption) Inventories 2,800,000 25% increase (assumption) $ 5,500,000 $ 1,000,000 $ 6,500,000 Total current assets Fixed assets, net No increase (assumption) Total assets (A) Liabilities and Equity Accounts payable (CL) 1,400,000 25% increase (assumption) Notes payable 700,000 Total current liabilities 2,100,000 Long-term debt 500,000 No change (assumption) Stockholders' equity 3,900,000 Total liabilities and equity $ 6,500,000

Consider the following financial statements for Industrial Supply Company. (Actual) December 31, Balance sheet Year 1 Comments Assets Cash 500,000 25% increase (assumption) Accounts receivable 2,200,000 25% increase (assumption) Inventories 2,800,000 25% increase (assumption) $ 5,500,000 $ 1,000,000 $ 6,500,000 Total current assets Fixed assets, net No increase (assumption) Total assets (A) Liabilities and Equity Accounts payable (CL) 1,400,000 25% increase (assumption) Notes payable 700,000 Total current liabilities 2,100,000 Long-term debt 500,000 No change (assumption) Stockholders' equity 3,900,000 Total liabilities and equity $ 6,500,000

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

Selected data from the Carmen Company at year-end are as follows: Total assets Average total assets Net income Sales Average common stockholders' equity Net cash provided by operating activities Shares of common stock outstanding Long-term investments $2,000,000 $2,200,000 $250,000 $1,300,000 $1,000,000 $275,000 10,000 $400,000 Required: Compute the (a) asset turnover, (b) return on total assets, (c) return on common stockholders' equity, and (d) earnings per share on common stock. Assume the company had no preferred stock or interest expense. Round dol values to the nearest cent and other final answers to one decimal place. a. Asset turnover ratio b. Return on total assets c. Return on common stockholders' equity d. Earnings per share on common stock 1000 % % per share K
Condensed financial data of Granger Inc. follow. Assets Cash Accounts receivable Inventory Prepaid expenses Long-term investments Plant assets GRANGER INC. Comparative Balance Sheets December 31 Accumulated depreciation Total Liabilities and Stockholders' Equity Accounts payable Accrued expenses payable Bonds payable Common stock Retained earnings Total 2022 $80,800 87,800 112,500 28,400 138,000 285,000 (50,000) $682,500 $102,000 16,500 110,000 220,000 234,000 $682,500 2021 $48,400 38,000 102,850 26,000 109,000 242,500 (52,000) $514,750 $67,300 21,000 146,000 175,000 105,450 $514,750
Kruber corp as at December 31, 2021, the end of its first year of operations has the following details: Sales revenue RM317,050 Cost of goods sold RM144,760 Selling and administrative expenses RM 49,700 Gain on sale of plant assets RM28,090 Unrealized gain on available-for-sale debt investments was RM 9,890 Interest expense 6,250 Loss on discontinued operations 12,880 Dividends declared and paid 4,760 Compute: (a) Income from operations (b) Net income (c) Comprehensive income
See attached picture
The comparative temporary investments and inventory balances of a company follow. Current Year Previous Year Accounts payable $70,725 $61,500 Long-term debt 45,900 51,000 Based on this information, what is the amount and percentage of increase or decrease that would be shown on a balance sheet with horizontal analysis? Amount of Change Increase/Decrease Percentage Accounts payable $ % Long-term debt $ %
The following accounts are extracted from the books of X Inc. on December 31, 2020: Account Receivable Se0.000 Aocounts Payable e 75,000 Accumulated Dpreciation: Land Improvement 160.000 Allowance for Doubtful Accounts 26,000 Aeerued Liahilities 204.000 Bonds Payable 373,000 Hond Sinking Fund 220,000 Cash 140,000 lavestment in Stock 132.000 Common Stock 414,000 Goodwill laventory 322,000 Land 260,000 Land held for spelation 88,000 Land Improvement 700,000 Mortgage Payable 176,000 Premium on Bonds Payable 36,000 Promium on Common Stock 276,000 Prepaid Insuranee (24 months) 40,000 Retained Eamings 440,000 Supplies 16,000 Trading Securities, originally purchased at S70,000, are raded at a fair Valae of S88,000 Treasury Stock Uncamed Service Revenue ?? Based on the data above, current assets were: * $582,000 $600,000 $626,000 None of the above
Presented below is selected financial data for Teague Industries for the current year: Current assets: Current liabilities Cash and cash equivalents $3503 Accounts payable $5385 Short-term investments 1555 Other current liabilities 2892 Receivables, net 1811 Total current liabilities 8277 Merchandise inventories 6205 Noncurrent liabilities 5196 Other current assets 1975 Shareholders' Equity 6250 Total current assets 15,049 Total liabilities and shareholders' equity $19,723 Noncurrent assets 4674 Total assets $19,723 Revenues $50,826 Costs and Expenses 45,963 Operating Income 4,863 Other income/expense (including interest expense of $60) (36) Income before income tax 4827 Income tax expense (1449) Net income $3378 Previous Years' Financial Data Total Assets $17,020 Shareholders' Equity 4000 The financial leverage for Teague Industries is ________. (Round your answer to two decimal places, X.XX.)
The following December 31, 2021, fiscal year-end account balance information is available for the Stonebridge Corporation: Cash and cash equivalents $ 5,000Accounts receivable (net) 20,000Inventory 60,000Property, plant, and equipment (net) 120,000Accounts payable 44,000Salaries payable 15,000Paid-in capital 100,000 The only asset not listed is short-term investments. The only liabilities not listed are $30,000 notes payable due in two years and related accrued interest of $1,000 due in four months. The current ratio at year-end is 1.5:1.Required:Determine the following…
Master Pogi Company's statement of comprehensive income for the year ended December 31, 2021, reported a net income of 360,000. The financial statements also disclosed the following information: Increase in Amortization P20,000 salaries P28,000 payable Depreciation 60,000 Dividends paid 120,000 Increase in Purchase of accounts 20,000 150,000 equipment receivable Increase in Increase in 48,000 long-term 300,000 inventory note payable Decrease in Increase in accounts 76,000 common stock 35,000 payable outstanding Net cash provided by operating activities for 2021 should be reported as
Compute for the Current Assets Compute for the Non-current Assets Compute for the Current Liabilities
What is the gross fixed asset What is the net fixed asset What is the total asset What is the notes payable What is the total of liabilities and stock holders equity