Save your time - order a paper!
Get your paper written from scratch within the tight deadline. Our service is a reliable solution to all your troubles. Place an order on any task and we will take care of it. You won’t have to worry about the quality and deadlinesOrder Paper Now
(2-14) Begin with the partial model in the file Ch02 P14 Build a Model.xls on the textbookâ€™s Web site.
a. Cumberland Industriesâ€™s 2010 sales were $455,000,000; operating costs (excluding depreciation) were equal to 85% of sales; net fixed assets were $67,000,000; depreciation amounted to 10% of net fixed assets; interest expenses were $8,550,000; the state-plus-federal corporate tax rate was 40%; and Cumberland paid 25% of its net income out in dividends. Given this information, construct Cumberlandâ€™s 2010 income statement. Also calculate total dividends and the addition to retained earnings. (Hint: Start with the partial model in the file and report all dollar figures in thousands to reduce clutter.)
b. Cumberland Industriesâ€™s partial balance sheets are shown below. Cumberland issued $10,000,000 of new common stock in 2010. Using this information and the results from a part a, fill in the missing values for common stock, retained earnings, total common equity, and total liabilities and equality.
Cumberland Industries: Balance Sheets as of December 31 (Thousands of Dollars)
Cash $91,450 $74,625
Short-term investments 11,400 15,100
Accounts receivable 108,470 85,527
Inventories 38,450 34,982
Total current assets $249,770 $210,234
Net fixed assets 67,000 42,436
Total assets $316,770 $252,670
Liabilities and Equity
Accounts payable $30,761 $23,109
Accruals 30,405 22,656
Notes payable 12,717 14,217
Total current liabilities $73,883 $59,982
Long-term debt 80,263 63,914
Total liabilities $154,146 $123,896
Common stock ? $90,000
Retained earnings _____? 38,774
Total common equity ? $128,774
Total liabilities and equity _____? $252,670
c. Construct the statement of cash flows for 2010.