The world’s Largest Sharp Brain Virtual Experts Marketplace Just a click Away
Levels Tought:
Elementary,Middle School,High School,College,University,PHD
| Teaching Since: | May 2017 |
| Last Sign in: | 408 Weeks Ago, 5 Days Ago |
| Questions Answered: | 66690 |
| Tutorials Posted: | 66688 |
MCS,PHD
Argosy University/ Phoniex University/
Nov-2005 - Oct-2011
Professor
Phoniex University
Oct-2001 - Nov-2016
Below are the balance sheet and income statement for 2005 and 2006 of a company that is in financial distress.
Balance Sheet for 2005 and 2006
| Â | 2005 ($) | 2006 ($) |
| Cash | 20,000 | 5,000 |
| Accounts receivables | 150,000 | 395,000 |
| Inventories | 300,000 | 200,000 |
| Total current assets | 470,000 | 600,000 |
| Fixed assets, net | 350,000 | 350,000 |
| Total assets | 820,000 | 950,000 |
| Accounts payable | 85,000 | 170,000 |
| Accruals | 40,000 | 50,000 |
| Bank loan | 150,000 | 150,000 |
| Total current liabilities | 275,000 | 270,000 |
| Long-term debt | 325,000 | 500,000 |
| Common stock ($5 par) | 100,000 | 100,000 |
| Capital Surplus | 70,000 | 70,000 |
| Retained Earnings | 50,000 | 10,000 |
| Total liabilities and equity | 820,000 | 950,000 |
Income Statement for 2005 and 2006
| Â | 2005 ($) | 2006 ($) |
| Net sales | 800,000 | 600,000 |
| Cost of goods sold | 500,000 | 400,000 |
| Gross profit | 300,000 | 200,000 |
| Marketing | 50,000 | 70,000 |
| General and administrative | 60,000 | 80,000 |
| Depreciation | 20,000 | 30,000 |
| EBIT | 170,000 | 20,000 |
| Interest | 50,000 | 60,000 |
| Earnings before taxes | 120,000 | –40,000 |
| Income taxes (35%) | 42,000 | 0 |
| Net income | 78,000 | –40,000 |
Your tasks:
Present the information and your analysis as a four-page report. Include your Excel worksheets
Hel-----------lo -----------Sir-----------/Ma-----------dam----------- Â----------- -----------Tha-----------nk -----------You----------- fo-----------r u-----------sin-----------g o-----------ur -----------web-----------sit-----------e a-----------nd -----------acq-----------uis-----------iti-----------on -----------of -----------my -----------pos-----------ted----------- so-----------lut-----------ion-----------. 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