FN311 HW1 18

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

A

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

Regular
2009
2010
8,436.00 $ 10,157.00
21,530.00 $ 23,406.00
38,760.00 $ 42,650.00
68,726.00 $ 76,213.00

Common Size
Common Base Year
2009
2010
0.028555 0.031299
1.2040066382
0.072876 0.072125
1.0871342313
0.131198 0.131425
1.1003611971
0.232629 0.234849
1.1089398481

Cash
Accounts receivable
Inventory
Total

$
$
$
$

Net plant and equipment


Total assets

$ 226,706.00
$ 295,432.00

$ 248,306.00 0.767371 0.765151


$ 324,519.00
1
1

1.0952775842
1.0984558206

Accounts payable
Notes payable
Total
Long-term debt

$
$
$
$

$
$
$
$

0.145719 0.144278
0.062228 0.053562
0.207946 0.19784
0.084622 0.098607

1.0875958188
0.9454960836
1.045072761
1.28

Common stock and paid-in surplus


Accumulated retained earnings
Total
Total liabilities and owners' equity

$
$
$
$

40,000.00 $ 40,000.00 0.135395 0.123259


168,998.00 $ 188,316.00 0.572037 0.580293
208,998.00 $ 228,316.00 0.707432 0.703552
295,432.00 $ 324,519.00
1
1

1
1.1143090451
1.0924315065
1.0984558206

43,050.00
18,384.00
61,434.00
25,000.00

46,821.00
17,382.00
64,203.00
32,000.00

You might also like