+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
StarMart manufactures skateboards. The company has a highly automated production process, so it allocates manufacturing overhead based on machine hours. StarMart expects t
How can an individual sustain and grow a healthy and useful culture in the areas of music, literature, art, theater, education, or religion? Which area(s) of the humanities
Determine the nonseparately computed income or loss. What is the portion of ordinary income or loss for Zariat, one of the three shareholders?"
Peanut corporation exchanged land and cash of $6,500 for equipment. the land had a book value of $45,000 and a fair value of $34,000. assume the exchange has commercial subs
If the equity method had been used in 2007-2010, income would have been $33,000 greater than dividends received. Prepare Oliver's journal entries to record the purchase of the
Bonds uses a discount rate of 11 percent and wants projects to have a payback period of no longer than five years. Present value tables or a financial calculator are required.
Xerox offers a color printer that sells for $1,200, which they want to market to businesses. As the marketing manager for Xerox printers, you want to select an advertising m
What is the proper treatment of the rental income and expenses in each of the following cases. Use the Tax Court allocation method, if applicable. Case Rental Income Days Re