Question

The following financial statements were prepared by Mystery Inc. for the year ended December 31, 2018....

The following financial statements were prepared by Mystery Inc. for the year ended December 31, 2018. Also presented are various financial statement ratios for Mystery Inc as calculated from the prior year's financial statements. Sales represent net credit sales. The total assets and the receivables and inventory balances at December 31, 2018, were the same as at December 31, 2017.

Mystery Inc.

Balance Sheet

December 31, 2018

Assets:

Liabilities and Capital

Cash

$

840,000

Accounts payables

$

660,000

Receivables

400,000

Notes payable

100,000

Inventory

700,000

Other current liabilities

140,000

Total current assets

$

1,940,000

Total current liabilities

$

900,000

Plant and equipment–net

760,000

Long-term debt

450,000

Common stock

450,000

Retained earnings

900,000

Total assets

$

2,700,000

Total liabilities and capital

$

2,700,000

Mystery Inc.

Income Statement

Year Ended December 31, 2018

Sales

$

4,000,0000

Cost of goods sold

Material

$

900,000

Labor

700,000

Overhead

600,000

2,200,000

Gross margin

$

1,800,000

Selling expenses

$

540,000

General and administrative expenses

300,000

840,000

Operating income

$

960,000

Less interest expense

90,000

Income before taxes

$

870,000

Less federal income taxes

304,000

Net income

$

566,000

Required:

Items 1 through 9 below represent financial ratios that the auditor calculated during the prior year's audit. For each ratio, calculate the current year's ratio from the financial statements presented above.

Calculations

12/31/2018

12/31/2017

1.

Current ratio

2.5

2.

Quick ratio

1.3

3.

Accounts receivable turnover

5.5

4.

Inventory turnover

2.5

5.

Total asset turnover

1.2

6.

Gross margin percentage

35

%

7.

Net operating margin %

25

%

8.

Times interest earned

10.3

9.

Total debt to equity

50

%

I need help with 5 through 9 thanks

Homework Answers

Answer #1

5.Total asset Turnover rattio=Sales/Average Total Assets

=$4,000,000/$2,700,000

=1.48 times

6.Gross Margin Percentage=Gross Margin/Sales*100

=($1,800,000/$4,000,000)*100

=45%

7.Net Operating Margin %=Operating Margin/Total Sales*100

=($960,000/4,000,000)*100

=24%

8.Times interest earned=Earnings before interest and Taxes/Interest Expense

=$960,000/$90,000

=10.67 times

9.Total Debt to Equity=Total liabilities/Share holder's Equity*100

Total Liabilties=Total Current liabilities+Long term debt

=$900,000+$450,000

=$1,350,000

Share Holder's Equity=Common Stock+Retained Earnings

=$900,000+$450,000

=$1,350,000

Total Debt to Equity=($1,350,000/$1,350,000)*100

=100%

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Selected information from the comparative financial statements of Sky Company for the year ended December 31,...
Selected information from the comparative financial statements of Sky Company for the year ended December 31, appears below:                                                                                    2020                       2019   Accounts receivable (net) $270,000               $300,000 Inventory 210,000 240,000 Total assets                                                              1,800,000              1,200,000 Current liabilities                                                        210,000                 165,000 Long-term debt                                                          600,000                 450,000 Net credit sales                                                       1,995,000              1,050,000 Cost of goods sold                                                  1,350,000                 795,000 Interest expense                                                           75,000                   37,500 Income tax expense                                                     90,000                   43,500 Net income 225,000                 127,500 Required: Compute the following ratios at December 31, 2020: a.   Inventory turnover for 2020. b.  ...
Twin Rivers Casino, Inc. reported the following December 31 amounts in its financial statements: 2018 2017...
Twin Rivers Casino, Inc. reported the following December 31 amounts in its financial statements: 2018 2017 Sales revenue $250.0 $210.0 Gross profit 75.0 68.0 Net income 28.0 21.0 Total assets 90.0 80.0 Total stockholders’ equity 40.0 36.0 Requirements: Compute the following for the 2018 ratios: A. Gross profit percentage B. Net profit margin C. Total asset turnover D. Return on assets
The financial statements of Sun Corporation appear below: Sun Corporation Comparative Balance Sheets December 31, 2017...
The financial statements of Sun Corporation appear below: Sun Corporation Comparative Balance Sheets December 31, 2017 - 18 —————————————————————————————————— Assets                                                                         2018                 2017                                                                                                  Cash                                                                       $ 75,000          $ 150,000 Short-term investments                                            75,000             225,000 Accounts receivable (net)                                      150,000             112,500 Inventory                                                                225,000             262,500 Property, plant and equipment (net)                      975,000          1,125,000             Total assets                                              $1,500,000      $1,875,000 Liabilities and stockholders' equity Accounts payable                                                  $ 75,000          $ 112,500 Short-term...
Question No: 2 The financial statements of Ahmed Company appear below: Ahmed Company Comparative Balance Sheet...
Question No: 2 The financial statements of Ahmed Company appear below: Ahmed Company Comparative Balance Sheet December 31, ———————————————————————————————— Assets                                                                                  2019               2018 Cash                                                                              $ 250,000     $ 400,000 Short-term investments                                              150,000 600,000 Accounts receivable (net)                                                  500,000       300,000 Inventory    500,000     700,000 Property, plant and equipment (net)                           2,600,000    3,000,000      Total assets                                                       $4,000,000   $5,000,000 Liabilities and stockholders' equity Accounts payable                                                           $ 200,000   $ 300,000 Short-term notes payable                                                   300,000         900,000 Bonds payable 900,000     1,600,000 Common stock 1,500,000     1,500,000 Retained earnings                                                          ...
The following is selected financial information of Katy Inc. for the year ended December 31, 2018....
The following is selected financial information of Katy Inc. for the year ended December 31, 2018. Cash assets $ 84,000 Operating cash flows 78,000 Sales 163,600 Stockholders’ equity 169,400 Cost of goods sold 104,000 Financing cash flows (10,800) Total liabilities 64,000 Noncash assets 149,400 Investing cash flows (4,800) Other expenses    40,000 Net income   19,600 Cash at beginning of the year      21,600 Prepare an income statement, balance sheet and statement of cash flows for Katy Inc. at December 31, 2018.
The financial statements for Castile Products, Inc., are given below: Castile Products, Inc. Balance Sheet December...
The financial statements for Castile Products, Inc., are given below: Castile Products, Inc. Balance Sheet December 31   Assets   Current assets:      Cash $ 22,000      Accounts receivable, net 190,000      Merchandise inventory 380,000      Prepaid expenses 11,000   Total current assets 603,000   Property and equipment, net 840,000   Total assets $ 1,443,000   Liabilities and Stockholders' Equity   Liabilities:      Current liabilities $ 200,000      Bonds payable, 10% 310,000   Total liabilities 510,000   Stockholders’ equity:      Common stock, $10 par value $ 150,000      Retained earnings 783,000   Total stockholders’ equity 933,000   Total liabilities...
Consider the following financial statements for Industrial Supply Company. (Actual) December 31, Balance sheet Year 1...
Consider the following financial statements for Industrial Supply Company. (Actual) December 31, Balance sheet Year 1 Comments Assets Cash $     400,000 20% increase (assumption) Accounts receivable 2,000,000 20% increase (assumption) Inventories 4,400,000 20% increase (assumption)     Total current assets $  6,800,000 Fixed assets, net $  1,200,000 20% increase (assumption)     Total assets (A) $  8,000,000 Liabilities and Equity Accounts payable (CL) $  1,200,000 20% increase (assumption) Notes payable 1,500,000     Total current liabilities $  2,700,000 Long-term debt 500,000 No change (assumption) Stockholders’ equity 4,800,000     Total liabilities and equity $  8,000,000...
The financial statements for Castile Products, Inc., are given below: Castile Products, Inc. Balance Sheet December...
The financial statements for Castile Products, Inc., are given below: Castile Products, Inc. Balance Sheet December 31 Assets Current assets: Cash $ 24,000 Accounts receivable, net 230,000 Merchandise inventory 300,000 Prepaid expenses 12,000 Total current assets 566,000 Property and equipment, net 840,000 Total assets $ 1,406,000 Liabilities and Stockholders' Equity Liabilities: Current liabilities $ 270,000 Bonds payable, 9% 320,000 Total liabilities 590,000 Stockholders’ equity: Common stock, $5 per value $ 110,000 Retained earnings 706,000 Total stockholders’ equity 816,000 Total liabilities...
CCC - Balance sheets 31 December 2018, 2017 assets 2018 2017 Fixed assets, net 600,000 500,000...
CCC - Balance sheets 31 December 2018, 2017 assets 2018 2017 Fixed assets, net 600,000 500,000 Inventory 70,000 50,000 Accounts receivable, net 100,000 150,000 Cash 30,000 50,000 Total current assets € 200,000 € 250,000 Total assets € 800,000 € 750,000 Equity and liabilities 2018 2017 Share capital 300,000 200,000 Retained earnings 80,000 100,000 Total equity € 380,000 € 300,000 Payable bonds 200,000 250,000 Accounts payable 150,000 120,000 Income taxes payable 70,000 80,000 Total current liabilities € 220,000 € 200,000 Total...
The financial statements for Castile Products, Inc., are given below: Castile Products, Inc. Balance Sheet December...
The financial statements for Castile Products, Inc., are given below: Castile Products, Inc. Balance Sheet December 31 Assets Current assets: Cash $ 20,000 Accounts receivable, net 210,000 Merchandise inventory 320,000 Prepaid expenses 9,000 Total current assets 559,000 Property and equipment, net 840,000 Total assets $ 1,399,000 Liabilities and Stockholders' Equity Liabilities: Current liabilities $ 280,000 Bonds payable, 11% 310,000 Total liabilities 590,000 Stockholders’ equity: Common stock, $10 per value $ 110,000 Retained earnings 699,000 Total stockholders’ equity 809,000 Total liabilities...