+1-415-670-9189
info@expertsmind.com
Integrating case 5-23 balance sheet
Course:- Accounting Basics
Reference No.:- EM13149095




Assignment Help
Expertsmind Rated 4.9 / 5 based on 47215 reviews.
Review Site
Assignment Help >> Accounting Basics

integrating Case 5-23
Balance Sheet

Assets
Cash $ 15,000
Accounts receivable (net) (e)
Inventory (d)
Prepaid expenses and other current assets (i)
Current assets (h)
Property, plant, and equipment (net) (j)
$ (b)
Liabilities and Shareholders' Equity
Accounts payable $ (g)
Short-term notes 5,000
Current liabilities (f)
Bonds payable (l)
Shareholders' equity (k)
$ (b)
Income Statement
Sales (a)
Cost of goods sold (c)
Gross profit (c)
Operating expenses (o)
Interest expense (m)
Tax expense (n)
Net income mce_markernbsp;
Case 5-23 (concluded)

Calculations ($ in 000s):
a. Profit margin on sales = Net income ÷ Sales = 5% 
For example:
Net income = 17000
17000/X = .05
Cross multiply
17000
_____ =.05
X
17000 = .05X
Divide both sides by .05
X = 17000/.05
X = 340,000

b. Return on assets = Net income ÷ Total assets = 7.5%
For example:
Net income = 17000
17000/X = .075
Cross multiply
17000 = .075X
Divide both sides by .075
X = 17000/.075
X = 226,666




c. Gross profit margin = Gross profit ÷ Sales = 40%
Cost of goods sold = Sales - Gross profit =
d. Inventory turnover ratio = Cost of goods sold ÷ Inventory = 6

e. Receivables turnover ratio = Sales ÷ Accounts receivable = 25
f. Acid-test ratio = Cash + AR + ST Investments ÷ Current liabilities = .9
g. Accounts payable = Current liabilities - Short-term notes = $
h. Current ratio = Current assets ÷ Current liabilities = 2

i. Prepaid expenses and other current assets = 
Current assets - (Cash + AR + Inventory) = $
j. Property, plant, and equipment = Total assets - Current assets = 
k. Return on shareholders' equity = Net income ÷ Shareholders' equity =10%

l. Debt to equity ratio = Total liabilities ÷ Shareholders' equity = 
Bonds payable = Total liabilities - Current liabilities = 
m. Interest expense = 8% x (Short-term notes + Bonds )
Interest expense = 
n Times interest earned ratio = (Net income + Interest +Taxes) ÷ Interest = 12
Times interest earned ratio = 
Times interest earned ratio = 
Tax expense = mce_markernbsp;
o. Operating expenses = (Sales - Cost of goods sold - Interest expense - Tax expense) - Net income = 

Case 5-23                        

               Net income     16000

               Short term note           5000

               Bonds interest rate    0.08

               Cash balance  15000

               Profit margin on sales             0.05

               Return on assets         0.075

               Gross profit margin   0.4

               Inventory turnover ratio       6

               Receivables turnover ratio   25

               Acid test ratio               0.9

               Current ratio  2

               Return on shareholders equity          0.1

               Debt to equity ratio   0.33

               Times interest earned             12

 

Integrating Case 5-23

   Balance Sheet

        

    Assets        

    Cash        $  15,000
       Accounts receivable (net)                   (e)
       Inventory              (d)
       Prepaid expenses and other current assets               (i)
         
Current assets              (h)
       Property, plant, and equipment (net)             (j)
                $        (b)
          Liabilities and Shareholders’ Equity
       Accounts payable $        (g)
       Short-term notes        5,000     
         
Current liabilities                  (f)
       Bonds payable                (l)
       Shareholders’ equity                 (k)
                $        (b)

   Income Statement

   Sales                  (a)
      Cost of goods sold           (c)
         Gross profit                  (c)
      Operating expenses                    (o)
      Interest expense               (m)
      Tax expense           (n)
            Net income $       

Case 5-23 (concluded)

 

Calculations ($ in 000s):

a.  Profit margin on sales = Net income ÷ Sales = 5%     

     For example:

     Net income = 17000

     17000/X = .05

     Cross multiply

17000

_____    =.05

X

17000 = .05X

Divide both sides by .05

X = 17000/.05

X = 340,000

                                                                                       

b.  Return on assets = Net income ÷ Total assets = 7.5%

     For example:

     Net income = 17000

     17000/X = .075

     Cross multiply

     17000 = .075X

     Divide both sides by .075

     X = 17000/.075

     X = 226,666

 

 

    

c.  Gross profit margin = Gross profit ÷ Sales = 40%         
Cost of goods sold = Sales – Gross profit =              

d.  Inventory turnover ratio = Cost of goods sold ÷ Inventory = 6

e.  Receivables turnover ratio = Sales ÷ Accounts receivable = 25                    

f.   Acid-test ratio = Cash + AR + ST Investments ÷ Current liabilities = .9                                                                           

g.  Accounts payable = Current liabilities – Short-term notes = $

h.  Current ratio = Current assets ÷ Current liabilities = 2    

i.   Prepaid expenses and other current assets =              
Current assets – (Cash + AR + Inventory) = $

j.   Property, plant, and equipment = Total assets – Current assets =

k.  Return on shareholders’ equity = Net income ÷ Shareholders’ equity =10%

l.   Debt to equity ratio = Total liabilities ÷ Shareholders’ equity =                    
Bonds payable = Total liabilities – Current liabilities =

m. Interest expense = 8% x (Short-term notes + Bonds )
Interest expense =

n   Times interest earned ratio = (Net income + Interest +Taxes) ÷ Interest = 12
Times interest earned ratio =                                     
Times interest earned ratio =                                     
Tax expense = $

o.           Operating expenses = (Sales – Cost of goods sold – Interest expense – Tax expense) – Net income =

 

 

 




Put your comment
 
Minimize


Ask Question & Get Answers from Experts
Browse some more (Accounting Basics) Materials
In Kerkhof and Geboers, (2005)7 , the authors presented a new approach to modeling multicomponent transport that is purported to yield more accurate predictions than previou
During 2007, a company began researching and developing a new product for market. By June 30, 2008, the company had determined the new product was technologically feasible a
Compute the cost assigned to each food item if budgeted sales are used as the allocation base. Compute the cost assigned to each food item if actual sales is used as the bas
What data should the Pet Enrollment Form collect? Using the guidelines provided, design the Pet Enrollment Form. What data should the Pet Service Form collect? Using the guide
Compute the total, fixed, and variable predetermined manufacturing overhead rates. Compute the total, controllable, and volume overhead variances.
Explain how the demand for accountants and CPAs affects earning potential in the accounting profession. What certifications interest you and how do they relate to your career
Morrison Company had credit sales of $2,500,000 during the year, its first year of business. Morrison has estimated that $50,000 of these sales on account will ultimately be
The board of directors of Tong & Fong Limited ("T&F"), a major motor distribution and transportation company, are considering bidding to be the exclusive authorised distribu