SP13. Kate is very pleased with the results of the first year of operations for Kate's...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2023/04/642a986b6ca3c_131642a986b4540d.jpg)
![image](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2023/04/642a986c60a26_132642a986c4720d.jpg)
![image](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2023/04/642a986d5df7b_133642a986d44cac.jpg)
![image](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2023/04/642a986e5726e_134642a986e3ee93.jpg)
Transcribed Image Text:
SP13. Kate is very pleased with the results of the first year of operations for Kate's Cards. She ended the year on a high note, with the company's reputation for producing quality cards leading to more busi- ness than she can currently manage. Kate is considering expanding and bringing in several employ- ces. In order to do this, she will need to find a larger location and purchase more equipment. All this means additional financing. Kate has asked you to look at her year-end financial statements as if you were a banker considering giving Kate a loan. Comment on your findings and provide calculations to support your comments. Sales revenue.. Cost of goods sold Gross profit... Operating expenses Wages Consulting. Insurance Utilities. Ront Depreciation.. Total operating expenses. Income from operations Interest expense. Income before income tax Income tax expense. Net income. KATE'S CARDS Income Statement Year Ended August 31 *********CO $185,000 106,000 79,000 18,000 11,850 1,200 2,400 14,400 3,250 51,100 27,900 900 27,000 5,400 $ 21,600 Assets Current assets Cash..... Accounts receivable. Inventory.... Prepaid insurance.. Total current assets **** Equipment Accumulated depreciation. Total assets... Liabilities Current liabilities Accounts payable. Unearned revenue Other current liabilities. Total current liabilities.. Note payable... Total liabilities.... Stockholders' equity Common stock.... Additional paid-in-capital Preferred stock.. Retained earnings Total stockholders' equity. Total liabilities and stockholders' equity KATE'S CARDS Balance Sheet August 31 $17,400 11,000 16,000 1,000 45,400 17,500 3,250 $59,650 $ 6,200 1,250 1,900 9,350 15,000 24,350 500 9,500 5,000 20,300 35,300 $59,650 Cash flow from operating activities Net income Add depreciation.. Increase in accounts receivable. Increase in inventory... Increase in prepaid expenses. Increase in accounts payable. Increase in uneared revenue Increase in other current liabilities KATE'S CARDS Statement of Cash Flows Year Ended August 31 Cash provided by operating activities.. Cash flow from investing activities Purchase of equipment... Cash used by investing activities. Cash flow from financing activities Proceeds from bank note Issuance of common stock.. Issuance of preferred stock.. Cash dividends.. Cash provided by financing activities. Net increase in cash... Cash at beginning of year.. Cash at end of year. $21,600 3,250 (11,000) (16,000) (1,000) 6,200 1,250 1,900 6,200 (17,500) (17,500) 15,000 10,000 5,000 (1,300) 28,700 17,400 $17,400 "Kate issued cash dividends on both the common stock and the preferred stock. There are 50 preferred shares outstanding and 500 common shares outstanding. The dividends that Kate paid were $6 per share on the preferred shares and $2 per share on the common shares. 1 2 3 4 -5 1 Gross profit percentage 2 Return on sales 3 Asset turnover 4 Return on assets 5 Return on common stockholders' equity 6 Current ratio 7 Quick ratio 8 Operating cash flow to current liabilities ratio 9 Accounts receivable turnover 10 Average collection period 11 Inventory turnover 12 Days' sales in inventory 13 Debt to equity ratio 14 Times interest earned ratio 15 Operating cash flow to capital expenditures ratio Analysis: Formula Ratio SP13. Kate is very pleased with the results of the first year of operations for Kate's Cards. She ended the year on a high note, with the company's reputation for producing quality cards leading to more busi- ness than she can currently manage. Kate is considering expanding and bringing in several employ- ces. In order to do this, she will need to find a larger location and purchase more equipment. All this means additional financing. Kate has asked you to look at her year-end financial statements as if you were a banker considering giving Kate a loan. Comment on your findings and provide calculations to support your comments. Sales revenue.. Cost of goods sold Gross profit... Operating expenses Wages Consulting. Insurance Utilities. Ront Depreciation.. Total operating expenses. Income from operations Interest expense. Income before income tax Income tax expense. Net income. KATE'S CARDS Income Statement Year Ended August 31 *********CO $185,000 106,000 79,000 18,000 11,850 1,200 2,400 14,400 3,250 51,100 27,900 900 27,000 5,400 $ 21,600 Assets Current assets Cash..... Accounts receivable. Inventory.... Prepaid insurance.. Total current assets **** Equipment Accumulated depreciation. Total assets... Liabilities Current liabilities Accounts payable. Unearned revenue Other current liabilities. Total current liabilities.. Note payable... Total liabilities.... Stockholders' equity Common stock.... Additional paid-in-capital Preferred stock.. Retained earnings Total stockholders' equity. Total liabilities and stockholders' equity KATE'S CARDS Balance Sheet August 31 $17,400 11,000 16,000 1,000 45,400 17,500 3,250 $59,650 $ 6,200 1,250 1,900 9,350 15,000 24,350 500 9,500 5,000 20,300 35,300 $59,650 Cash flow from operating activities Net income Add depreciation.. Increase in accounts receivable. Increase in inventory... Increase in prepaid expenses. Increase in accounts payable. Increase in uneared revenue Increase in other current liabilities KATE'S CARDS Statement of Cash Flows Year Ended August 31 Cash provided by operating activities.. Cash flow from investing activities Purchase of equipment... Cash used by investing activities. Cash flow from financing activities Proceeds from bank note Issuance of common stock.. Issuance of preferred stock.. Cash dividends.. Cash provided by financing activities. Net increase in cash... Cash at beginning of year.. Cash at end of year. $21,600 3,250 (11,000) (16,000) (1,000) 6,200 1,250 1,900 6,200 (17,500) (17,500) 15,000 10,000 5,000 (1,300) 28,700 17,400 $17,400 "Kate issued cash dividends on both the common stock and the preferred stock. There are 50 preferred shares outstanding and 500 common shares outstanding. The dividends that Kate paid were $6 per share on the preferred shares and $2 per share on the common shares. 1 2 3 4 -5 1 Gross profit percentage 2 Return on sales 3 Asset turnover 4 Return on assets 5 Return on common stockholders' equity 6 Current ratio 7 Quick ratio 8 Operating cash flow to current liabilities ratio 9 Accounts receivable turnover 10 Average collection period 11 Inventory turnover 12 Days' sales in inventory 13 Debt to equity ratio 14 Times interest earned ratio 15 Operating cash flow to capital expenditures ratio Analysis: Formula Ratio
Expert Answer:
Answer rating: 100% (QA)
Based on the information provided in the income statement balance sheet and statement of cash flows for Kates Cards we can calculate various financial ... View the full answer
Related Book For
Operations Management Creating Value Along the Supply Chain
ISBN: 978-0470525906
7th Edition
Authors: Roberta S. Russell, Bernard W. Taylor
Posted Date:
Students also viewed these accounting questions
-
Mustang Company reported the following financial information for its first year of operations. Below are the financial statements for the year ended December 31, 2019: Assets Current Assets Cash...
-
Assess the past financial performance using the statement of cash flow and ratio analysis. Net sales Cost of goods sold Gross profit Operating expenses Wages and commissions Rent Provision for...
-
Saola has traditionally purchased all of its manufacturing equipment. However, in 2022 they were unable to find a vendor willing to sell them a new $12,426,000 machine. After some careful...
-
Identify each of the following items relating to sections of a balance sheet as Current Assets (CA), Property and Equipment (PE), Current Liabilities (CL), Long-Term Liabilities (LTL), or Owners...
-
A chromatographic procedure separates 4.0 mg of unknown mixture on a column with a length of 40 cm and a diameter of 0.85 cm. (a) What size column would you use to separate 100 mg of the same...
-
Exercise #4 A and B are partners. A's cap is 83,000 and B's cap is 35,000. Income ratio is_4.1. They decide to liquidate their partnership, On December 31" 2020, figures were as follows: Cash 48,000...
-
The following was the expenditure on a contract for Rs 12,00,000 commenced in January. Rs Materials 2,40,000 Wages 3,28,000 Plant 40,000 Overheads 17,200 Cash received on account of the contract up...
-
Steve Reese is a well-known interior designer in Fort Worth, Texas. He wants to start his own business and convinces Rob O'Donnell, a local merchant, to contribute the capital to form a partnership....
-
What is the concept of present value?
-
What motivates a parent to bribe key people to get their kid admitted to a prestigious university? That is the ethical question of Operation Varsity Blues. In March 2019, the story broke of an...
-
Identify a networked technology you use at home, at work, or as a personal convenience. Research and identify three potential threats to node security of the device. Describe and explain those...
-
Micro-Brush requires a new component for their laptop cleaning machines. The company must decide whether to make or buy them. If it decides to make them. Should it use process A or process B? Use a...
-
Moving from a fee-for-service to a managed care delivery system set up a series of expectations (page 421). How many of these expectations are realistic? How many have been realized?
-
2. A 55 kg human is shot out the end of a cannon with a speed of 18 m/s at an angle of 60. Ignore friction and solve this problem with energy conservation. As he exits the cannon, find: a. horizontal...
-
Theoretical Background: Information Assurance (IA) architecture also known as security architecture is about planning, integrating and continually monitoring the resources of an organization so they...
-
AZCN recommends Microsoft Lens or Adobe Scan; download one of these to yo phone via your phone's app store 2. Place the document you want to scan on a flat, well-lit surface. Make sure the document...
-
Rhone-Metro Industries manufactures equipment that is sold or leased. On December 31, 2021, Rhone-Metro leased equipment to Western Soya Co. for a noncancelable stated lease term of four years ending...
-
A local politician is concerned that a program for the homeless in her city is discriminating against blacks and other minorities. The following data were taken from a random sample of black and...
-
a. Using revenue management, determine how many seats should be reserved for premium ticket holders. b. Considering your answer to part (a) and the possible outcomes listed above, how much total...
-
Sitting on Maggie Brumfields desk is the latest planned order report from the companys MRP system. Maggies job is to determine if there is enough capacity to handle the workload and to level the load...
-
Define the two major categories of quality cost and how they relate to each other.
-
1. List and explain five reasons why organizations should undergo change.
-
The purpose of the study was to test the prediction that upper-level staff would be more positive in their appraisals of change than lower-level staff. Do you think that results of the study were...
-
2. What role should organizational stability play in the organizational change process?
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App