About Maurice Tutor

Levels Tought:
Elementary,Middle School,High School,College,University,PHD

Expertise:

Algebra,Applied Sciences See all

Algebra,Applied Sciences,Biology,Calculus,Chemistry,Economics,English,Essay writing,Geography,Geology,Health & Medical,Physics,Science Hide all

Teaching Since:	May 2017
Last Sign in:	402 Weeks Ago, 6 Days Ago
Questions Answered:	66690
Tutorials Posted:	66688

Education

MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011

Experience

Professor
Phoniex University
Oct-2001 - Nov-2016

Category > Accounting Posted 18 Aug 2017 My Price 13.00

Fairfield State Bank

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	$	316,000	$	428,000
Marketable securities		0		107,000
Accounts receivable, net		902,000		606,000
Inventory		1,370,000		700,000
Prepaid expenses		77,000		54,000

Total current assets		2,665,000		1,895,000
Plant and equipment, net		3,227,500		3,199,300

Total assets	$	5,892,500	$	5,094,300

Liabilities and Stockholders' Equity
Liabilities:
Current liabilities	$	1,310,000	$	900,000
Bonds payable, 10%		1,140,000		1,010,000

Total liabilities		2,450,000		1,910,000

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		842,500		584,300

Total stockholders' equity		3,442,500		3,184,300

Total liabilities and stockholders' equity	$	5,892,500	$	5,094,300

Hedrick Company
Comparative Income Statement and Reconciliation
	This Year		Last Year
Sales (all on account)	$	5,360,000	$	4,260,000
Cost of goods sold		4,170,000		3,190,000

Gross margin		1,190,000		1,070,000
Selling and administrative expenses		510,000		510,000

Net operating income		680,000		560,000
Interest expense		114,000		101,000

Net income before taxes		566,000		459,000
Income taxes (30%)		169,800		137,700

Net income		396,200		321,300

Dividends paid:
Preferred stock		48,000		48,000
Common stock		90,000		45,000

Total dividends paid		138,000		93,000

Net income retained		258,200		228,300
Retained earnings, beginning of year		584,300		356,000

Retained earnings, end of year	$	842,500	$	584,300

Marva Rossen, who just two years ago was appointed president of Hedrick Company, admits that the company has been Ac€A?inconsistentAc€?? in its performance over the past several years. But Rossen argues that the company has its costs under control and is now experiencing strong sales growth, as evidenced by the more than 25% increase in sales over the last year. Rossen also argues that investors have recognized the improving situation at Hedrick Company, as shown by the jump in the price of its common stock from $32 per share last year to $48 per share this year. Rossen believes that with strong leadership and with the modernized equipment that the $1,000,000 loan will enable the company to buy, profits will be even stronger in the future.

Anxious to impress your supervisor, you decide to generate all the information you can about the company. You determine that the following ratios are typical of companies in HedrickAc€?cs industry:


Current ratio	2.3
Acid-test ratio	1.2
Average collection period	31	days
Average sale period	60	days
Return on assets	9.5	%
Debt-to-equity ratio	0.65
Times interest earned	5.7
Price-earnings ratio	10

Required:

1.	You decide first to assess the rate of return that the company is generating. Compute the following for both this year and last year:

a.	The return on total assets. (Total assets at the beginning of last year were $4,400,000.) (Round your answers to 1 decimal place.)

	This year	Last year
Return on total assets	%	%

b.	The return on common stockholdersAc€?c equity. (Stockholders' equity at the beginning of last year totaled $4,772,189. There has been no change in preferred or common stock over the last two years.)(Round your intermediate calculations to whole numbers and final answer to 1 decimal place)

	This year	Last year
Return on common stockholders' equity	%	%

c.	Is the companyAc€?cs financial leverage positive or negative?


This year	(Click to select)PositiveNegative
Last year	(Click to select)NegativePositive

2.	You decide next to assess the well-being of the common stockholders. For both this year and last year, compute:

a.	The earnings per share. (Round your answers to 2 decimal places.)

	This year	Last year
Earnings per share	$	$

b.	The dividend yield ratio for common stock. (Round your intermediate calculations to 2 decimal places and final answers to 1 decimal place.)

	This year	Last year
Dividend yield ratio	%	%

c.	The dividend payout ratio for common stock. (Round your intermediate calculations to 2 decimal places and final answers to 1 decimal place.)

	This year	Last year
Dividend payout ratio	%	%

d.	The price-earnings ratio. (Round your intermediate calculations to 2 decimal places and final answers to 1 decimal place.)

	This year	Last year
Price-earnings ratio	times	times

e.	The book value per share of common stock. (Round your answers to 2 decimal places.)

	This year	Last year
Book value per share	$	$

f.	The gross margin percentage. (Round your answers to 1 decimal place.)

	This year	Last year
Gross margin percentage	%	%

3.	You decide, finally, to assess creditor ratios to determine both short-term and long-term debt paying ability. For both this year and last year, compute:

a.	Working capital.

	This year	Last year
Working capital	$	$

b.	The current ratio. (Round your answers to 2 decimal places.)

	This year	Last year
Current ratio

c.	The acid-test ratio. (Round your answers to 2 decimal places.)

	This year	Last year
Acid-test ratio

d.	The average collection period. (The accounts receivable at the beginning of last year totaled $529,000.) (Use 365 days in a year. Round your intermediate calculations to 2 decimal places and final answers to the nearest whole number.)

	This year	Last year
Average collection period	days	days

e.	The average sale period. (The inventory at the beginning of last year totaled $690,000.) (Use 365 days in a year.Round your intermediate calculations to 2 decimal places and final answers to the nearest whole number.)

	This year	Last year
Average sale period	days	days

f.	The debt-to-equity ratio. (Round your answers to 2 decimal places.)

	This year	Last year
Debt-to-equity ratio

g.	The times interest earned. (Round your answers to 1 decimal place.)

	This year	Last year
Times interest earned

Answers

Maurice Tutor

(5)

Status NEW Posted 18 Aug 2017 02:08 PM My Price 13.00

Hel-----------lo -----------Sir-----------/Ma-----------dam-----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------and----------- ac-----------qui-----------sit-----------ion----------- of----------- my----------- po-----------ste-----------d s-----------olu-----------tio-----------n.P-----------lea-----------se -----------pin-----------g m-----------e o-----------n c-----------hat----------- I -----------am -----------onl-----------ine----------- or----------- in-----------box----------- me----------- a -----------mes-----------sag-----------e I----------- wi-----------ll

Not Rated(0)

Buy Answer

Hire Dedicated Virtual Team / Business Solution for SMEs.