24. Jones Co. invests $10,000 @ 10% per year, compounded annually for six years. 4 points The PV of 1 is .7903 and the amount or future value of 1 is 1.7716. $_________
25. Jones Co. wants $25,000 in 6 years. The PV of 1 is .7903 and the amount of 1 is 1.7716. 4 points How much should he invest in Year 1? ____________
26. Assume you invest 1,000 each year for 5 years? How much will be in the fund on 12/31 Year 5? The FV of an annuity is 5.5256 and the PV of an annuity is 5.8019. 3 pts
$_________
28. The following is a comparative balance sheet for Top Ten Clothiers Inc. for the years 2016 and 2015: 14 points
Top Ten Clothiers Inc.
Comparative Balance Sheet
December 31, 2016 and 2015
Assets
2016
2015
Cash ..................................
$ 43,000
$ 240,000
Accounts receivable ...................
390,000
210,000
Inventory .............................
360,000
450,000
Long-term investments .................
0
120,000
Total assets ........................
$ 793,000
$1,020,000
Liabilities and Equities
Accounts payable ......................
$ 150,000
$ 240,000
Operating expenses payable ............
48,000
30,000
Bonds payable .........................
140,000
200,000
Common stock ..........................
250,000
250,000
Retained earnings .....................
205,000
300,000
Total liabilities and equities ......
$ 793,000
$1,020,000
The income statement for the year ended December 31, 2016, follows:
Top Ten Clothiers
Income Statement
For the Year Ended December 31, 2016
Sales
$1,120,000
Cost of goods sold:
Beginning inventory, January 1, 2016
$ 450,000
Purchases ...........................
660,000
Cost of goods available .............
$1,110,000
Less ending inventory, December 31,
2016 ...............................
360,000
750,000
Gross profit on sales .................
$ 370,000
Operating expenses ...
360,000
Operating income ......................
$ 10,000
Other revenues and expenses:
Loss on sale of long-term investment
(15,000)
Net loss ..............................
$ (5,000)
After paying cash dividends, the decrease in retained earnings totaled $95,000. Management is alarmed by the shrinkage in the company's cash position during 2016. Prepare a partial statement of cash flows for 2016 using the direct method.
Top Ten Clothiers Inc.
Statement of Cash Flows
For the Year Ended December 31, 2016
Cash flows from operating activities:
Cash receipts from customers ......?
$ ,000
Cash payments for:
Finished Goods Inventory ...... ?
Operating expenses except 18,000 were in cash..
,000
,000
Net cash used in operating activities .
$
Sales ..........................................
$ ,000
Accounts Receivable, beginning .................
Accounts Receivable, ending ....................
Cash collected from customers ................
$
Purchases ......................................
$ ,000
Accounts Payable, beginning ....................
Accounts Payable, ending .......................
Cash payments for inventory ....................
$ ,000
24. Jones Co. invests $10,000 @ 10% per year, compounded annually for six years. 4 points The PV of 1 is .7903 and the amount or future value of 1 is 1.7716. $_________
25. Jones Co. wants $25,000 in 6 years. The PV of 1 is .7903 and the amount of 1 is 1.7716. 4 points How much should he invest in Year 1? ____________
26. Assume you invest 1,000 each year for 5 years? How much will be in the fund on 12/31 Year 5? The FV of an annuity is 5.5256 and the PV of an annuity is 5.8019. 3 pts
$_________
28. The following is a comparative balance sheet for Top Ten Clothiers Inc. for the years 2016 and 2015: 14 points
| Top Ten Clothiers Inc. Comparative Balance Sheet December 31, 2016 and 2015 | ||
| Assets | 2016 | 2015 |
| Cash .................................. | $ 43,000 | $ 240,000 |
| Accounts receivable ................... | 390,000 | 210,000 |
| Inventory ............................. | 360,000 | 450,000 |
| Long-term investments ................. | 0 | 120,000 |
| Total assets ........................ | $ 793,000 | $1,020,000 |
| Liabilities and Equities | ||
| Accounts payable ...................... | $ 150,000 | $ 240,000 |
| Operating expenses payable ............ | 48,000 | 30,000 |
| Bonds payable ......................... | 140,000 | 200,000 |
| Common stock .......................... | 250,000 | 250,000 |
| Retained earnings ..................... | 205,000 | 300,000 |
| Total liabilities and equities ...... | $ 793,000 | $1,020,000 |
The income statement for the year ended December 31, 2016, follows:
| Top Ten Clothiers Income Statement For the Year Ended December 31, 2016 | ||
| Sales | $1,120,000 | |
| Cost of goods sold: | ||
| Beginning inventory, January 1, 2016 | $ 450,000 | |
| Purchases ........................... | 660,000 | |
| Cost of goods available ............. | $1,110,000 | |
| Less ending inventory, December 31, 2016 ............................... | 360,000 | 750,000 |
| Gross profit on sales ................. | $ 370,000 | |
| Operating expenses ... | 360,000 | |
| Operating income ...................... | $ 10,000 | |
| Other revenues and expenses: | ||
| Loss on sale of long-term investment | (15,000) | |
| Net loss .............................. | $ (5,000) | |
After paying cash dividends, the decrease in retained earnings totaled $95,000. Management is alarmed by the shrinkage in the company's cash position during 2016. Prepare a partial statement of cash flows for 2016 using the direct method.
| Top Ten Clothiers Inc. Statement of Cash Flows For the Year Ended December 31, 2016 | ||
| Cash flows from operating activities: | ||
| Cash receipts from customers ......? | $ ,000 | |
| Cash payments for: | ||
| Finished Goods Inventory ...... ? | ||
| Operating expenses except 18,000 were in cash.. | ,000 | ,000 |
| Net cash used in operating activities . | $ | |
| Sales .......................................... | $ ,000 |
| Accounts Receivable, beginning ................. | |
| Accounts Receivable, ending .................... | |
| Cash collected from customers ................ | $ |
| Purchases ...................................... | $ ,000 |
| Accounts Payable, beginning .................... | |
| Accounts Payable, ending ....................... | |
| Cash payments for inventory .................... | $ ,000 |
Related questions
The comparative financial statements of Bettancort Inc. are as follows. The market price of Bettancort Inc. common stock was $71.25 on December 31, 2016.
| Bettancort Inc. | ||||||
| Comparative Retained Earnings Statement | ||||||
| For the Years Ended December 31, 2016 and 2015 | ||||||
| 2016 | 2015 | |||||
| Retained earnings, January 1 | $2,655,000 | $2,400,000 | ||||
| Add net income for year | 300,000 | 280,000 | ||||
| Total | $2,955,000 | $2,680,000 | ||||
| Deduct dividends: | ||||||
| On preferred stock | $15,000 | $15,000 | ||||
| On common stock | 10,000 | 10,000 | ||||
| Total | $25,000 | $25,000 | ||||
| Retained earnings, December 31 | $2,930,000 | $2,655,000 | ||||
| Bettancort Inc. | ||||
| Comparative Income Statement | ||||
| For the Years Ended December 31, 2016 and 2015 | ||||
| 2016 | 2015 | |||
| Sales (all on account) | $1,212,000 | $1,010,000 | ||
| Sales returns and allowances | 12,000 | 10,000 | ||
| Sales | $1,200,000 | $1,000,000 | ||
| Cost of goods sold | 500,000 | 475,000 | ||
| Gross profit | $700,000 | $525,000 | ||
| Selling expenses | $240,000 | $200,000 | ||
| Administrative expenses | 180,000 | 150,000 | ||
| Total operating expenses | $420,000 | $350,000 | ||
| Income from operations | $280,000 | $175,000 | ||
| Other income | 166,000 | 225,000 | ||
| $446,000 | $400,000 | |||
| Other expense (interest) | 66,000 | 60,000 | ||
| Income before income tax | $380,000 | $340,000 | ||
| Income tax expense | 80,000 | 60,000 | ||
| Net income | $300,000 | $280,000 | ||
| Bettancort Inc. | |||||||
| Comparative Balance Sheet | |||||||
| December 31, 2016 and 2015 | |||||||
| Dec. 31, 2016 | Dec. 31, 2015 | ||||||
| Assets | |||||||
| Current assets: | |||||||
| Cash | $450,000 | $400,000 | |||||
| Marketable securities | 300,000 | 260,000 | |||||
| Accounts receivable (net) | 130,000 | 110,000 | |||||
| Inventories | 67,000 | 58,000 | |||||
| Prepaid expenses | 153,000 | 139,000 | |||||
| Total current assets | $1,100,000 | $967,000 | |||||
| Long-term investments | 2,350,000 | 2,200,000 | |||||
| Property, plant, and equipment (net) | 1,320,000 | 1,188,000 | |||||
| Total assets | $4,770,000 | $4,355,000 | |||||
| Liabilities | |||||||
| Current liabilities | $440,000 | $400,000 | |||||
| Long-term liabilities: | |||||||
| Mortgage note payable, 8%, due 2021 | $100,000 | $0 | |||||
| Bonds payable, 5%, due 2017 | 1,000,000 | 1,000,000 | |||||
| Total long-term liabilities | $1,100,000 | $1,000,000 | |||||
| Total liabilities | $1,540,000 | $1,400,000 | |||||
| Stockholders' Equity | |||||||
| Preferred $0.75 stock, $10 par | $200,000 | $200,000 | |||||
| Common stock, $10 par | 100,000 | 100,000 | |||||
| Retained earnings | 2,930,000 | 2,655,000 | |||||
| Total stockholders' equity | $3,230,000 | $2,955,000 | |||||
| Total liabilities and stockholders' equity | $4,770,000 | $4,355,000 | |||||
Required:
Determine the following measures for 2016, rounding to one decimal place, except for dollar amounts, which should be rounded to the nearest cent. Use the rounded answer of the requirement for subsequent requirement, if required. Assume 365 days a year.
| 1. Working capital | $ | |
| 2. Current ratio | ||
| 3. Quick ratio | ||
| 4. Accounts receivable turnover | ||
| 5. Number of days' sales in receivables | days | |
| 6. Inventory turnover | ||
| 7. Number of days' sales in inventory | days | |
| 8. Ratio of fixed assets to long-term liabilities | ||
| 9. Ratio of liabilities to stockholders' equity | ||
| 10. Number of times interest charges are earned | ||
| 11. Number of times preferred dividends are earned | ||
| 12. Ratio of sales to assets | ||
| 13. Rate earned on total assets | % | |
| 14. Rate earned on stockholders' equity | % | |
| 15. Rate earned on common stockholders' equity | % | |
| 16. Earnings per share on common stock | $ | |
| 17. Price-earnings ratio | ||
| 18. Dividends per share of common stock | $ | |
| 19. Dividend yield | % |
