Professional Documents
Culture Documents
Espinola Corporation's most recent balance sheet and income statement appear below:
BALANCE SHEETS
2006
ASSETS
Cash & equivalents
Accounta receivable
Inventory
Prepaid expenses
Total current assets
Plant & equipment, net
Total Assets
Accounts payable
Accrued payable
Notes payable, current
Total current liabilities
Bonds payable
Total liabilities
$
LIABILITIES & EQUITIES
$
320,000
220,000
140,000
20,000
700,000
860,000
1,560,000
200,000
80,000
40,000
320,000
210,000
530,000
100,000
100,000
150,000
680,000
1,030,000
1,560,000
INCOME STATEMENT
Sales
Cost of goods sold
Gross margin
Selling & Admin expense
Net operating income
Interest expense
Income before tax
Income tax
Net income
Dividends paid, preferred
Net income for common shareholders
Dividends paid, common
Net income added to retained earnings
Beginning retained earnings
Ending retained earnings
2006
1,220,000
790,000
430,000
268,000
162,000
26,000
136,000
41,000
95,000
5,000
90,000
40,000
50,000
630,000
680,000
Other:
Market value of stock end of year
Tax rate
Bond interest
Return demanded on preferred stock
Return demanded on common stock
12.87
30%
10%
10%
14%
2005
$
180,000
240,000
130,000
20,000
570,000
920,000
1,490,000
170,000
80,000
40,000
290,000
220,000
510,000
100,000
100,000
150,000
630,000
980,000
1,490,000