You have just been hired as a loan officer at Fairfield State Bank. Your supervisor...

50.1K

Verified Solution

Question

Accounting

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 $ 320,000 $ 420,000
Marketable securities 0 100,000
Accounts receivable, net 900,000 600,000
Inventory 1,300,000 800,000
Prepaid expenses 80,000 60,000
Total current assets 2,600,000 1,980,000
Plant and equipment, net 3,100,000 2,980,000
Total assets $ 5,700,000 $ 4,960,000
Liabilities and Stockholders' Equity
Liabilities:
Current liabilities $ 1,300,000 $ 920,000
Bonds payable, 10% 1,200,000 1,000,000
Total liabilities 2,500,000 1,920,000
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 600,000 440,000
Total stockholders' equity 3,200,000 3,040,000
Total liabilities and stockholders' equity $ 5,700,000 $ 4,960,000

Hedrick Company Comparative Income Statement and Reconciliation
This Year Last Year
Sales (all on account) $ 5,250,000 $ 4,160,000
Cost of goods sold 4,200,000 3,300,000
Gross margin 1,050,000 860,000
Selling and administrative expenses 530,000 520,000
Net operating income 520,000 340,000
Interest expense 120,000 100,000
Net income before taxes 400,000 240,000
Income taxes (30%) 120,000 72,000
Net income 280,000 168,000
Dividends paid:
Preferred stock 48,000 48,000
Common stock 72,000 36,000
Total dividends paid 120,000 84,000
Net income retained 160,000 84,000
Retained earnings, beginning of year 440,000 356,000
Retained earnings, end of year $ 600,000 $ 440,000

Marva Rossen, who just two years ago was appointed president of Hedrick Company, admits that the company has been

Answer & Explanation Solved by verified expert
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

Other questions asked by students