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




Assignment Help
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
On January 1, 2009, Dermot Company purchased 15% of the voting common stock of Horne Corp. On January 1, 2011, Dermot purchased 28% of Horne's voting common stock. If Dermot
Prepare the journal entries for these transactions.Purchased a tract of land in exchange for $10,000 cash down payment and a noninterest-bearing note requiring five $10,000 a
A company acquires a subsidiary and will prepare consolidated financial statements for exteral reporting purposes. For internal reporting purposes, the company has decided t
Prepare a retained earnings statement for the year. (List multiple entries in descending order of amount.) Prepare a stockholders' equity section at December 31, 2008.
They wondered why three different bodies established accounting standards for hospitals. Give reasons for and against the existence of three accounting standards setting.
After reviewing the scenario, explain the impact that the adjusted basis has on the calculation of tax liability, and propose at least two (2) tax-planning strategies for re
Halifax Corp. has a December 31 fiscal year-end. The company will release its financial statements for the fiscal year 2015 on March 15th, 2016. A 10-year note payable to Nova
Prepare a 700 -1,050 word paper in which you identify the four basic financial statements. Describe the purpose of each of the four financial statements. Discuss how the fi