Question

The Towson Company has a simple balance sheet for the fiscal year ending 12/31/2012, in thousands:...

The Towson Company has a simple balance sheet for the fiscal year ending 12/31/2012, in thousands:

Cash $100                                          Accounts payable $600

Receivables 500                                 Short-term loan 100

Inventory 800                                    Current liabilities $700

Current assets $1,400                       Long-term debt 5,000

Net fixed assets 10,000                      Common equity 5,700

Total assets $11,400                          Total liabilities and equity $11,400

Sales were $15 million in 2012. Consider the following assumptions:

• Sales are expected to grow at an annual rate of 10 percent for both 2013 and 2014.

• Property, plant, and equipment are expected to remain the same as in 2012.

• Long-term debt is expected to remain the same as in 2012.

• Any new financing must be carried out by selling additional equity interests.

Construct Towson’s balance sheets for 2013 and 2014, completing the following:

As of

12/31/2012                  12/31/2013      12/31/2014

Cash                                                   $100

Receivables                                        500

Inventory                                           800

Current assets                                   $1,400

Net fixed assets                                  10,000

Total assets                                        $11,400

Accounts payable                              600

Short-term loan                                 100

Current liabilities                             $700

Long-term debt                                 5,000

Common equity                                 5,700

Total liabilities and equity               $11,400

Be sure to list any additional assumptions you made in your analysis.

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1
Towson’s balance sheets for 2013 and 2014,
31/12/2012 31/12/2013 31/12/2014
Assets
Cash $100.00 $110.00 $121.00
Receivables $500.00 $550.00 $605.00
Inventory $800.00 $880.00 $968.00
Current Assets $1,400.00 $1,540.00 $1,694.00
Net Fixed Assets $10,000.00 $10,000.00 $10,000.00
Total Assets $11,400.00 $11,540.00 $11,694.00
Liabilites and Equity
Accounts Payable $600.00 $660.00 $726.00
Short term loan $100.00 $110.00 $121.00
Current Liabilities $700.00 $770.00 $847.00
Long term debt $5,000.00 $5,000.00 $5,000.00
Common Equity $5,700.00 $5,770.00 $5,847.00
Total Liabilities and Equity $11,400.00 $11,540.00 $11,694.00
Note : It is assumed that Towson Company is not operating at 100% capacity.
0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash            300...
Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash            300            400 Accounts receivable        1,000        1,400 Inventories        3,200        3,000 Current assets        4,500        4,800 Net fixed assets        3,800        4,300 Total assets        8,300        9,100 Notes payable            400            300 Accounts payable            700            500 Accruals              50              80 Current portion of long-term debt              70              80 Current liabilities        1,220            960...
Vertical Analysis of Balance Sheet Balance sheet data for Hanes Company on December 31, the end...
Vertical Analysis of Balance Sheet Balance sheet data for Hanes Company on December 31, the end of the fiscal year, are shown below. 2014 2013 Current assets $306,560 $179,750 Property, plant, and equipment 517,320 460,160 Intangible assets 134,120 79,090 Current liabilities 220,340 129,420 Long-term liabilities 354,460 301,980 Common stock 105,380 93,470 Retained earnings 277,820 194,130 Hide Prepare a comparative balance sheet for 2014 and 2013, stating each asset as a percent of total assets and each liability and stockholders' equity...
Fictishus Inc. Balance Sheet As of December 31, 2019 ASSETS                                &nb
Fictishus Inc. Balance Sheet As of December 31, 2019 ASSETS                                                                                                                LIABILITIES AND SHAREHOLDERS EQUITY Current Assets                                                                                                 Current Liabilities                                     Cash                                                                  600                                           Accounts Payable                                        800                   Accounts Receivable                                  400                                           Notes Payable                                              200                   Inventory                                                     1,400                                           Total Current Liabilities                         1,000                   Investments                                               1,200                         Long Term Debt                                                          2,800                   Total Current Assets                               3,600                         TOTAL LIABILITIES                                                      3,800 Fixed Assets                                                                 2,200 TOTAL ASSETS                                                             5,800                         Shareholders Equity                                                                                                                                                 Common Stock                                         2,000 Select 2019 Income Statement information: Revenue:                                            $8,100 Cost of Goods Sold:     ...
Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash            300...
Balance Sheets for the Years Ending Dec. 31, 2011 and 2012 2011 2012 Cash            300            400 Accounts receivable        1,000        1,400 Inventories        3,200        3,000 Current assets        4,500        4,800 Net fixed assets        3,800        4,300 Total assets        8,300        9,100 Notes payable            400            300 Accounts payable            700            500 Accruals              50              80 Current portion of long-term debt              70              80 Current liabilities        1,220            960...
Dexter's Bully Solutions Corporation Income Statement for the year ending 12/31/16 (in thousands of dollars) Net...
Dexter's Bully Solutions Corporation Income Statement for the year ending 12/31/16 (in thousands of dollars) Net sales $ 2,700 Operating Costs (2,350) Depreciation ( 150) Interest Expense ( 70) EBT 130 Income Tax (40%) ( 52) Net Income $ 78 Dividends to Common Stock = $ 58 Dexter's Bully Solutions Corporation Balance Sheet 12/31/16 (in thousands of dollars) Cash $ 150 Accounts Payable $100 Accounts Receivable 250 Notes Payable 250 Inventory 600 Other Curt Liabilities 50 Total Current Assets $1,000...
Consolidated Balance Sheet Working Paper, Bargain Purchase On December 31, 2012, Paxon Corporation acquired all of...
Consolidated Balance Sheet Working Paper, Bargain Purchase On December 31, 2012, Paxon Corporation acquired all of the outstanding common stock of Saxon Company for $2.88 billion cash. The balance sheets of Paxon and Saxon, immediately prior to the combination, are shown below: Balance Sheets (in millions) Paxon Saxon Assets Cash and receivables $4,576 $1,152 Inventory 2,720 1,440 Equity method investments -- 480 Land 1,040 280 Buildings and equipment, net 3,840 960 Total assets 12,176 4,312 Liabilities and Shareholders' Equity Current...
The following table shows an abbreviated income statement and balance sheet for McDonald's Corporation for 2012....
The following table shows an abbreviated income statement and balance sheet for McDonald's Corporation for 2012. INCOME STATEMENT OF MCDONALD’S CORP., 2012 (Figures in $ millions)   Net sales 27,572   Costs 17,574   Depreciation 1,407   Earnings before interest and taxes (EBIT) 8,591   Interest expense 522   Pretax income 8,069   Taxes 2,624   Net income 5,445 BALANCE SHEET OF MCDONALD’S CORP., 2012 (Figures in $ millions)   Assets 2012 2011 Liabilities and Shareholders' equity 2012 2011 Current assets Current liabilities   Cash and marketable securities 2,341 2,341...
Consider the following balance sheet: BestCare HMO Balance Sheet June 30, 2011 (in thousands) Assets Current...
Consider the following balance sheet: BestCare HMO Balance Sheet June 30, 2011 (in thousands) Assets Current Assets: Cash                                        $2,737 Net premiums receivable        821 Supplies                                  387 Total current assets    $3,945 Net property and equipment             $5,924 Total assets                                         $9,869 Liabilities and Net Assets Accounts payable—medical Services                                   $2,145 Accrued expenses                               929 Notes payable                                     382             Total current liabilities            $3,456 Long-term debt                                   $4,295 Total liabilities                        $7,751 Net assets—unrestricted (equity)                                   $2,118 Total liabilities and net Assets                                     $9,869 Consider the following financial statements...
Weller Corporation Comparative Balance Sheet (dollars in thousands) This Year Last Year Assets Current assets: Cash...
Weller Corporation Comparative Balance Sheet (dollars in thousands) This Year Last Year Assets Current assets: Cash $ 1,280 $ 1,560 Accounts receivable, net 12,300 9,100 Inventory 9,700 8,200 Prepaid expenses 1,800 2,100 Total current assets 25,080 20,960 Property and equipment: Land 6,000 6,000 Buildings and equipment, net 19,200 19,000 Total property and equipment 25,200 25,000 Total assets $ 50,280 $ 45,960 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ 9,500 $ 8,300 Accrued liabilities 600 700 Notes payable, short...
Below is selected balance sheet and income statement information from Scott & Company. (in millions) 2014...
Below is selected balance sheet and income statement information from Scott & Company. (in millions) 2014 2012 Cash $ 1,483.36 $   1,536.73 Accounts receivable 735.30 1,097.16 Current assets 2,918.33 3,913.56 Current liabilities 6,157.95 3,385.39 Long-term debt 3,611.63 17,620.81 Short-term debt 4,568.83 1,033.96 Total liabilities 26,363.17 23,218.42 Interest expense 1,338.29 1,566.90 Capital expenditures 211.50 1,545.48 Equity -7,152.90 4,587.67 Cash from operations 185.98 110.89 Earnings before interest and taxes 1,902.84 1,594.84 a. Compute the following liquidity, solvency and coverage ratios for both...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT