Pro Forma Financial Statement Information for Ideko 2014 - 2019 Year 1. Raw Material 2. Depreciation 3. Wages Payable 4. Interest Expense 5. Finished Goods 6. Other Accounts Payable 7. Accounts Receivable 8. Cash Balance 10. Interest Tax $22,170 $30,510 $35,195 $26,420 $21,260 2014 1,973 5,500 1,294 75 4,192 3,360 18,493 6,164 3,736 2015 2016 1,534 1,775 5,450 5,405 1,433 1,695 6,800 6,800 4,967 5,838 4,099 4,953 14,525 16,970 7,262 8,485 2,796 3,364 2017 The amount of net working capital for Ideko in 2017 is closest to: 2018 2,039 2,329 6,865 7,678 1,941 2,211 6,800 7,820 6,815 7,911 5,938 6,900 19,689 22,709 9,845 11,355 3,748 4,513 2019 2,646 7,710 2,570 8,160 9,138 7,878 26,059 13,030 5,678
Q: Alpha Company has an opportunity to manufacture and sell a new product for a 3-year period. The…
A: Net present value calculation used to evaluate the investment and financing decisions that involve…
Q: Information for two alternative projects involving machinery Investments follows. Project 1 requires…
A: The payback period represents the period in which the initial cost of investment is recovered by the…
Q: Seminole Corporation is a manufacturer of graduation caps and gowns subject to a 20% tax rate.…
A: Cost of New Machine= $100,000Sale Value of Old Machine= $10,000Loss on sale= $10,000Tax rate=…
Q: Eaton Electronic Company's treasurer uses both the capital asset pricing model and the dividend…
A: The Capital Asset Pricing Model (CAPM) is a financial model used to determine the expected return on…
Q: Although the Chen Company's milling machine is old, it is still in relatively good working order and…
A: NPV (Net Present Value) is a financial metric that measures the profitability of an investment by…
Q: State of Economy Boom Good Poor Bust Probability of State- of Economy 15 .60 .20 .05 a. Expected…
A:
Q: Which of the following best describes a bond? Short-term debt security Long-term debt…
A: Bonds are debt instruments issued by companies and other entities like municipalities etc.Bonds…
Q: Beck Department Stores is considering two possible expansion plans. One proposal involves opening 5…
A: We are given the following details related to the Kentucky proposal:Required: Calculate the NPV of…
Q: Which of these is defined as a combination of investment assets held by an investor? Multiple…
A: Portfolio means collection of various financial assets or investments assets.Portfolio represents…
Q: Beckham Corporation has semiannual bonds outstanding with nine years to maturity that are currently…
A: A bond is a kind of debt security issued by the government and private companies to the public for…
Q: R150 000 is invested at a compound interest rate that is compounded quarterly. After 6 years the…
A: An annuity is a financial product or investment contract that provides a series of regular payments…
Q: Nolan Walker decided to buy a used snowmobile since his credit union was offering such low interest…
A: Ordinary interest uses the base year of 360 days having every month of 30 days. On the contrary…
Q: ume that one year ago, you bought 220 shares of a mutual fund for $25 per share and that you…
A: Rate of return is the total amount of profit earned on the initial investment done and it is the sum…
Q: Chandrika is short a European call option with strike price 11.00. The option expires in 3 months,…
A: A calculation method called the Black-Scholes model is used to determine the hypothetical price of…
Q: a. Use the profitability index to select projects subject to the constraint that the firm can only…
A: The profitability index (PI) is a financial metric used to evaluate the potential profitability of…
Q: GTO Incorporated is considering an investment costing $224,970 that results in net cash flows of…
A: IRR represents the rate at which the value generated by the project becomes equivalent to zero.…
Q: The following three mutually exclusive alternatives have no salvage value after 5 years. Construct a…
A: Net present value shows the difference between the cash inflows and outflows during the year. It is…
Q: New-Project Analysis The president of your company, MorChuck Enterprises, has asked you to evaluate…
A: NPV is the capital budgeting technique used to evaluate the project on the basis of cost and…
Q: Johnson Limited is contemplating the installation of a new system that would allow for automated…
A: Severance costs are the costs that a company incurs when they lay off employees. It is a payment…
Q: an and his sister decide to begin a gardening business and will need $4000. To do so, Dean invests…
A: Due to interest rate and compounding of the interest rate the value of money increases with time and…
Q: 5000. She can borrow from a finance company at 6.90% add-on interest for 4 years. Or she can borrow…
A: In the add on method of interest all interest for the period of the loan is added at one time and…
Q: of the following best represents the primary economic and financial benefit to the U.S. from NAFTA?…
A: The NAFTAwhich is North American free trade agreement and was enacted in order to create benefits…
Q: Which of the following statements best describes the last trading day for a particular financial…
A: Future contracts and derivatives normally settled through delivery or by cash, The last trading day…
Q: 1. A non-dividend paying stock has a current price of 40. Three European call options on this stock,…
A: A butterfly spread is an options strategy that involves the use of three strike prices and takes…
Q: Solve using BA2 plus Q2) 3. You would like to save enough money to take a 2 year vacation in 15…
A: Value of money increases with time due to accumulation of interest over the period of time due to…
Q: Which one of the following is a primary market transaction? Multiple Choice O O O O Sale of…
A: The financial markets are broadly divided into primary and secondary markets. These markets…
Q: Compute the payback period for an Investment with the following net cash flows. (Round your answer…
A: Base year = 4 yearsBase year Cumulative Net cash Flow = 24,060Next year net cash flow = $40,100
Q: The risk free rate is 3%. The optimal risky portfolio has an expected return of 9% and standard…
A: Expected ReturnWhat an investor can anticipate doing on an investment is known as the expected…
Q: An asset costs $682,000. The CCA rate for this asset is 32%. The asset's useful life is two years…
A: Buy or lease decision:One of the most important questions in capital budgeting decision-making…
Q: Purchasing Additional Insurance. Nancy is a widow with two teenage children. Nancy's gross income is…
A: Additional insurance coverage refers to the policy of the original amount to be endorsed which…
Q: Calculate the missing values and express your answers rounded to two decimal places. Cost Amount…
A: Mark up refers to the amount added to the costs.This is done so that a desired level of profits is…
Q: by sign. as a percent rounded to 2 decimal places, e.g., 32.16.) Answer is not complete. c-1.…
A: Return on equity ( ROE) =
Q: During the continuous trading session, orders were placed for CLC stock as follows: i. Calculate the…
A: Continuous Trading SessionOrders are regularly fulfilled in the precise order of price and time. An…
Q: Suppose in the grad school question (two above), the tuition obligations have a Macaulay duration of…
A: A certain portfolio of two bonds is required to immunize the payment obligations such that the…
Q: he cash flow that is available for distribution to a corporation's creditors and stockholders is…
A: In a company’s cash flow statement different type of cash flows are shown – cash flow from operating…
Q: Assume that you purchase a 30-year $1,000 par value bond, with a 12% coupon, and a yield of 9%.…
A: Value of a bond refers to the present value or price of the bond that includes present value of the…
Q: Net present values for three alternative Investment projects follow. (a) If the company accepts all…
A: NPV represents the amount of worth generated by an investment and is expressed in absolute dollar…
Q: A $1,000 par value bond was originally issued with a 30 year maturity and a 9% coupon rate. 8 years…
A: The price of a bond is generally calculated in a similar manner to the price calculated for other…
Q: An investment-center manager is considering three possible investments. The company's required…
A: Return on Investment : It can be calculated as underROI (%) = Net Income / Cost of Investment…
Q: Maxwell Corporation recently issued 270-day commercial paper with a face value of $150,000 and a…
A: Face value of commercial paper= $150,000Simple interest rate= 13%Holding time period (in days)= 270…
Q: You are pricing options with the following characteristics: •Current stock price (St): $35.60…
A: The given details related to stock are:Current stock price: $35.60Exercise price (X)= $50Time to…
Q: You just received your credit card statement that showed that you charged $120 with your card during…
A: The given details related to credit card debt are:Value of credit card debt: $120APR: 18%Period: 1…
Q: The below table shows the list of prices for puts expiring in 30 days (T = 1/12). Using the put…
A: We are given the following details related to a put option:Current stock price: $234.35Risk-free…
Q: A Math 110 student decides to make monthly payments of $2,000 into a retirement account paying 9%…
A: Here,MonthlyPayment is $2,000Interest Rate is 9%Time Period is 40 yearsCompounding Period is…
Q: Your father is 50 years old and will retire in 10 years. He expects to live for 25 years after he…
A: Here, Retirement Income today $ 50,000.00Years to retirement10Years of Retirement25Inflation…
Q: Mills Ltd., a manufacturer of various flour products wants to estimate its funding requirements for…
A: Spare part:"spare" refers to something extra or more than what is needed for regular use. Simply…
Q: Jan sold her house on December 31 and took a $30,000 mortgage as part of the payment. The 10-year…
A: A mortgage is a loan that is used to purchase a property, typically a home. The borrower agrees to…
Q: Company X sells on a 2/10, net 90, basis. Company Y buys goods with an invoice of $1,500. a. How…
A: Trade credit refers to the practice of businesses extending credit terms to their customers,…
Q: An investor is considering purchasing a $1,000 bond with an 8% coupon rate. The bond was issued 7…
A: Bond price refers to the market value of a bond, representing the amount investors are willing to…
Q: A U.S. parent owns a subsidiary in France, the subsidiary's accounts are maintained in euros, and…
A: A "strong" subsidiary is one where the local currency of the subsidiary's country is the functional…
Step by step
Solved in 3 steps
- Lancer Company's preliminary income statement for 2021 and its reported income statement for 2020 are given below. 2021 2020 1,350,000 (648,0001 702,000 (172,500) (162.000 367.500 Sales Revenues 1,320,000 (630.000 690,000 Cost of Goods Sold Gross Profit Depreciation Other Expenses (172,500) (153.000 364.500 Net Income Lancer's records reveal the following information: (1) Lancer neglected to record S8,000 of supplies expense at the end of 2020, so the supplies inventory was overstated at the end of 2020. Consequently, the supplies expense computed for 2021 included the additional amount of supplies used in 2020. (2) On 1/1/19, Lancer purchased a machine for $120,000. Although the machine was expected to have an eight-year life, it was erroneously expensed in recording the purchase. The appropriate depreciation method for this machine is double-declining-balance with no residual. (3) At the end of 2021, Lancer decided to change its inventory costing method from the FIFO costing method…Sales. Costs and expenses Cost of goods sold. Operating expenses. Interest expense... Income before income taxes. Income tax expense.. Net income.. Statement of Income For the Year Ended December 31, 2020 $1,140,000 $1,700,000 364,800 37,800 1,542,600 157,400 55,090 $ 102,310 GEORGE INDUSTRIES Statement of Financial Position December 31, 2020 Total assets. Total liabilities.. Total shareholders' equity... 2020 2019 $842,110 $717,800 329,600 279,600 512,510 438,200 Calculate the Net profit margin ratio (use up to 2 decimal places and do not use a % sign)The following are the financial statement JNC Ltd. for the year ended 31 March 2020: JNC Ltd. Income statement For the year ended 31 March 2020 $”M” Revenue 1276.50 Cost of sales (907.00) 369.50 Distribution costs (62.50) Administrative expenses (132.00) 175.00 Interest received 12.50 Interest paid (37.50) 150.00 Tax (70.00) Profit after tax 80.00 JNC Ltd. Statement of financial position as at 31 March 2020 2019 $”M” $”M” ASSETS: Non- current assets: Property, plant and equipment 190 152.5 Intangible assets 125 100 Investments 12.5 Current assets: Inventories 75 51 Receivables 195 157.5 Short-term investment 25 Cash in hand 1 0.5 Total assets 611 474 Equity and liabilities: Equity: Share capital (10 million ordinary shares of $ 10 per value) 100 75 Share premium 80 75 Revolution reserve 50 45.5 Retained earnings 130 90 Non-current liabilities: Loan 85 25…
- The following information relates to SE10-5 through SE10-7: (in millions) Net sales... Cost of goods sold SE10-7. Gross profit. Selling and administrative expenses Income from operations Interest expense.. EVANS & SONS, INC. Income Statement For Years Ended December 31, 2019 and 2018 Income before income taxes Income tax expense. Net income (in millions) Assets Current assets Cash and cash equivalents Accounts receivable Inventory.. Other current assets. Total current assets Property, plant, & equipment (net) Other assets. Total Assets Liabilities and Stockholders' Equity Current liabilities. Long-term liabilities. Total liabilities.. EVANS & SONS, INC. Balance Sheet December 31, 2019 and 2018 Stockholders' equity - common. Total Liabilities and Stockholders' Equity.. 2019 9,800 (5,500) 4,300 (2,800) 1,500 (300) $ 1,200 2019 100 900 500 400 2018 1,900 2,600 5,700 $10,200 9,300 (5,200) 4,100 (2,700) (220) (200) $980 $950 1,400 $ (250) 1,150 2018 300 800 650 250 2,000 2,500 5,900 $10,400…Comparitive balance sheet of Hillard Co. as of Dec 31, 2020 and 2021 is as under: Assets 2020 2021 Liabilities Cash Accounts Receivable Inventory Fixed Assets Investments Sales Cost of Goods Sold Gross profit 16,425 12,300 Salaries expenses Depreciation expense Income tax expense Admin. Expenses Net profit 16,100 163,000 13,500 221,325 28,025 10,600 Income statement for the year 2021 is as under: 18,400 206,300 9,200 272,525 829,400 614,450 214,950 12,900 11,600 1,150 164,400 24,900 Accounts Payable Salaries Payable Income tax payable Loans Payable Retained earnings Please prepare the cash flow statement using the indirect method. 2020 26,900 2,400 1,600 106,250 84,175 221,325 2021 33,450 3,100 2,050 113,250 120,675 272,525Dela Rosa Company Company The income statement for the year ended December 31, 2020, for Dela Rosa Company Comnany contains the following condensed information. Dela Rosa Company Company Income Statement For the Year Ended December 31, 2X20 Sales revenue Cost of goods sold Operating expenses (excluding depreciation) Depreciation expense Loss on disposal of plant assets Income before income taxes Income tax expense Net income P6,583,000 P2,810,000 2,086,000 880,000 24.000 5,800.000 783,000 353,000 P430,000 The P24,000 loss resulted from selling equipment for P270,000 cash. The equipment was purchased at a cost of P750,000. The following balances are reported on Dela Rosa's comparative balance sheets at December 31, Dela Rosa Company Company Comparative Balance Sheets Cash Accounts receivable Inventory Accounts payable 2X20 P672,000 775,000 834,000 521,000 2X19 P130,000 610,000 867,000 501,000 Income tax expense of P353,000 represents the amount paid in 2020. Dividends declared and paid…
- Prepare the income statements and balance sheets for years 2018 and 2019 for Thompson Company using the following information. The balance sheet numbers are at the end of year figures.Item20182019Accounts Payable120.0150.0Accounts Receivable150.0180.0Accumulated Depreciation330.0360.0Cash & Cash Equivalents10.012.0Common Stock150.0200.0Cost of Goods Sold750.0850.0Depreciation25.030.0Interest Expense30.033.0Inventory200.0180.0Long-term Debt150.0150.0Gross Plant & Equipment650.0780.0Retained Earnings208.5225.0Sales1,500.01,700.0SG&A Expenses500.0570.0Notes Payable51.567.0Tax Rate21%21%(2) Answer the following questions:(a) How much did Thompson Company spend in acquiring fixed assets in 2019?(b) How much dividend did Thompson Company pay out during 2019?(c) Using the end of year numbers, did the long-term solvency ratios improve or deteriorate from 2018 to 2019? Answer this question using at least two long-term solvency ratios.(d) Using the end of year numbers, did the asset…Good Truck Berhad Income Statement for The Year ending 31 Dec 2019 (RM in millions) Net sales 8,450 Less: Cost of goods sold 7,240 Less: Depreciation 400 Earnings before interest and taxes 810 Less: Interest paid 70 Taxable Income 740 Less: Taxes 259 Net income 481 Good Truck Berhad Balance Sheets as at 31 December 2019 (RM in millions) Assets Liabilities and Equities Cash 140 Accounts payable 1,120 Accounts rec. 780 Long-term debt 1,210 Inventory 1,520 Common stock 3,000 Total 2,440 Retained earnings 710 Net fixed assets 3,600 Total assets 6,040 Total liabilities & equity 6,040 You are required to calculate: f. Debt ratio g. Time Interest Earned h. Net profit margin…Good Truck Berhad Income Statement for The Year ending 31 Dec 2019 (RM in millions) Net sales 8,450 Less: Cost of goods sold 7,240 Less: Depreciation 400 Earnings before interest and taxes 810 Less: Interest paid 70 Taxable Income 740 Less: Taxes 259 Net income 481 Good Truck Berhad Balance Sheets as at 31 December 2019 (RM in millions) Assets Liabilities and Equities Cash 140 Accounts payable 1,120 Accounts rec. 780 Long-term debt 1,210 Inventory 1,520 Common stock 3,000 Total 2,440 Net fixed assets 3,600 Retained earnings 710 Total assets 6,040 Total liabilities & equity 6,040…
- Use the following information to answer this question: Bayside, Incorporated 2021 Income Statement ($ in thousands) Net sales Cost of goods sold Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes Net income Cash Accounts received Inventory Total Net fixed assets. Total assets 2020 $ 6,170 4,440 380 $1,350 $ 130 38 $ 1,312 276 $ 1,036 2021 $ 235 1,070 910 2,100 1,745 $ 2,945 $ 3,245 3,780 3,560 $ 6,725 $ 6,805 Total liabilities & equity Bayside, Incorporated 2020 and 2021 Balance Sheets ($ in thousands) Accounts payable Long-term debt Common stock Retained earnings How many dollars of sales were generated from every dollar of fixed assets during 2021? 2020 $ 1,635 850 3,320 920 $ 6,725 2021 $1,665 650 3,320 1,170 $ 6,805Mirabel Corporation's financial statements for 2020 follow: Sales...... Cost of goods sold. Gross profit.... Operating expenses. Income before taxes. Income taxes.. Net income.. MIRABELCORPORATION Statement of Income For the Year Ended July 31, 2020 Cash. Receivables. Inventory...... MIRABEL CORPORATION Statement of Financial Position July 31, 2020 Property, plant and equipment (net). Total assets. Current liabilities. Non-current liabilities. Common shares. Retained earnings.. Total liabilities and shareholders' equity. Calculate the current ratio (use up to two decimal places) $1,575,000 (976,500) 598,500 (236,250) 362,250 (144,900) $217,350 49,000 143,900 167,800 682,800 $1,043,500 $ 131,000 450,000 250,000 212,500 $1,043,500The following are the comparative financial statements for Outland Corporation for 2020 and 2019: OUTLAND CORPORATION Statement of Income For Periods Ending October 31 Sales Revenue Cost of Goods Sold Gross Profit.. 2020 167,500 100,000 67,500 2019 140,000 85,000 55,000 Expenses Depreciation Selling and Administrative Interest Expense. Total Expenses. 15,000 22,500 15,000 15,000 47,500 35,000 Net Income (before taxes). Income Taxes 25,000 10,000 15,000 22,500 7,500 15,000 Net Income OUTLAND CORPORATION Statement of Financial Position As at October 31 2020 2019 Assets Current Assets: 4,000 10,000 35,000 31,000 80,000 Cash. 2,500 7,500 30,000 25,000 65,000 Marketable Securities. Accounts Receivable. Inventory Total Current Assets Investments (at cost).. 30,000 32,500 Property, plant and equipment Property, Plant and Equipment.. Less: Accumulated Depreciation. 200,000 87,500 112,500 2,500 225,000 190,000 80,000 110,000 2,500 210,000 Goodwill Total Assets Liabilities and Shareholders'…