Springfield Bank is evaluating Creek? Enterprises, which has requested a $ 3,750,000 ?loan, to assess the?...

80.2K

Verified Solution

Question

Finance

Springfield Bank is evaluating Creek? Enterprises, which hasrequested a $ 3,750,000 ?loan, to assess the? firm's financialleverage and financial risk. On the basis of the debt ratios for?Creek, along with the industry averages and? Creek's recentfinancial? statements, evaluate and recommend appropriate action onthe loan request.

Industry Averages

Debt ratio: 0.46            

Times interest earned ratio: 7.31

Fixed-payment coverage ratio: 2.00

Creek Enterprises Income Statement for the Year EndedDecember 31, 2019         
Sales revenue       $30,005,000  
Less: Cost of goods sold      20,988,000  
Gross profits       $9,017,000  
Less: Operating expenses         
Selling expense    $2,991,000     
General and administrative expenses   1,832,000      
Lease expense    203,000     
Depreciation expense   1,004,000     
Total operating expense      6,030,000  
Operating profits       $2,987,000  
Less: Interest expense      1,003,000  
Net profits before taxes       $1,984,000  
Less: Taxes (rate=21%)      416,640  
Net profits after taxes       $1,567,360  
Less: Preferred stock dividends      107,100  
Earnings available for common stockholders       $1,460,260   

Creek Enterprises Balance Sheet December 31,2019                 
      Assets                                                  Liabilities and Stockholders' Equity     
Current assets                           Current liabilities     
Cash    $1,030,000         Accounts payable   $7,990,000  
Marketable securities    2,959,000                   Notes payable    7,972,000  
Accounts receivable    11,967,000         Accruals   458,000  
Inventories    7,528,000                                   Total current liabilities   $16,420,000  
Total current assets    $23,484,000        Long-term debt (includes financialleases)**   $19,867,500     
                                                                                        
Gross fixed assets (at cost)*              Stockholders' equity     
Land and buildings    $10,984,000                            Preferred stock (25,200 shares, $4.25 dividend)   $2,457,000
               
Machinery and equipment    20,547,000             Common stock (1.11 million shares at $4.75 par)   5,272,500   
Furniture and fixtures    8,049,000           
Gross fixed assets    $39,580,000         Paid-in capital in excess of parvalue    4,004,000  
Less: Accumulated depreciation 13,015,000        Retained earnings   2,028,000  
Net fixed assets    $26,565,000         Total stockholders' equity   $13,761,500  

Total liabilities and
Total assets    50,049,000                                  stockholders' equity   $50,049,000  


*The firm has a 4-year financial lease requiring annualbeginning-of-year payments of $203,000. Three years of the leasehave yet to run.                 
**Required annual principal payments are $799,000.             

Answer the following:

Creek? Enterprises's debt ratio is: _______ (Round to twodecimal? places.)

Creek? Enterprises's times interest earned ratio is _______?(Round to two decimal? places.)

Creek? Enterprises's fixed-payment coverage ratio is:_______?(Round to two decimal? places.)

Complete the following summary of ratios and compare Creek?Enterprises's ratios vs. the industry? average:_______??(Round totwo decimal? places.)

                                                                                      Creek               Industry

Debt ratio :           

Times interest earned ratio :

Fixed-payment coverage ratio:

Do you agree or disagree with the decision?below?

Because Creek Enterprises has a much higher degree ofindebtedness and much lower ability to service debt than theaverage firm in the? industry, the loan should be rejected.

Answer & Explanation Solved by verified expert
4.0 Ratings (813 Votes)
1 Debt ratio Total debttotal assets AC payable notes payable accruals longterm debttotal assets 7990000 7972000 458000 1986750050049000 073 2 Times interest earned ratio EBIT interest expense 29870001003000 298 3 Fixed payment    See Answer
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Transcribed Image Text

Springfield Bank is evaluating Creek? Enterprises, which hasrequested a $ 3,750,000 ?loan, to assess the? firm's financialleverage and financial risk. On the basis of the debt ratios for?Creek, along with the industry averages and? Creek's recentfinancial? statements, evaluate and recommend appropriate action onthe loan request.Industry AveragesDebt ratio: 0.46            Times interest earned ratio: 7.31Fixed-payment coverage ratio: 2.00Creek Enterprises Income Statement for the Year EndedDecember 31, 2019         Sales revenue       $30,005,000  Less: Cost of goods sold      20,988,000  Gross profits       $9,017,000  Less: Operating expenses         Selling expense    $2,991,000     General and administrative expenses   1,832,000      Lease expense    203,000     Depreciation expense   1,004,000     Total operating expense      6,030,000  Operating profits       $2,987,000  Less: Interest expense      1,003,000  Net profits before taxes       $1,984,000  Less: Taxes (rate=21%)      416,640  Net profits after taxes       $1,567,360  Less: Preferred stock dividends      107,100  Earnings available for common stockholders       $1,460,260   Creek Enterprises Balance Sheet December 31,2019                       Assets                                                  Liabilities and Stockholders' Equity     Current assets                           Current liabilities     Cash    $1,030,000         Accounts payable   $7,990,000  Marketable securities    2,959,000                   Notes payable    7,972,000  Accounts receivable    11,967,000         Accruals   458,000  Inventories    7,528,000                                   Total current liabilities   $16,420,000  Total current assets    $23,484,000        Long-term debt (includes financialleases)**   $19,867,500                                                                                             Gross fixed assets (at cost)*              Stockholders' equity     Land and buildings    $10,984,000                            Preferred stock (25,200 shares, $4.25 dividend)   $2,457,000               Machinery and equipment    20,547,000             Common stock (1.11 million shares at $4.75 par)   5,272,500   Furniture and fixtures    8,049,000           Gross fixed assets    $39,580,000         Paid-in capital in excess of parvalue    4,004,000  Less: Accumulated depreciation 13,015,000        Retained earnings   2,028,000  Net fixed assets    $26,565,000         Total stockholders' equity   $13,761,500  Total liabilities andTotal assets    50,049,000                                  stockholders' equity   $50,049,000  *The firm has a 4-year financial lease requiring annualbeginning-of-year payments of $203,000. Three years of the leasehave yet to run.                 **Required annual principal payments are $799,000.             Answer the following:Creek? Enterprises's debt ratio is: _______ (Round to twodecimal? places.)Creek? Enterprises's times interest earned ratio is _______?(Round to two decimal? places.)Creek? Enterprises's fixed-payment coverage ratio is:_______?(Round to two decimal? places.)Complete the following summary of ratios and compare Creek?Enterprises's ratios vs. the industry? average:_______??(Round totwo decimal? places.)                                                                                      Creek               IndustryDebt ratio :           Times interest earned ratio :Fixed-payment coverage ratio:Do you agree or disagree with the decision?below?Because Creek Enterprises has a much higher degree ofindebtedness and much lower ability to service debt than theaverage firm in the? industry, the loan should be rejected.

Other questions asked by students