I am unsure of what is unclear. The instructions are:
1. Set up a worksheet for the solvency ratios--current ratio and the quick ratio.
2. Compute these ratios for Doctors Smith and Brown. To do so, you will need one additional piece of information that is not present on the doctors’ statements: their maximum annual debt service is $22,200.
Practice Exercise 11–II: Solvency Ratios
Refer to Doctors Smith and Brown’s financial statements presented in the preceding Chapter 10.
Required
1. Set up a worksheet for the solvency ratios . current ratio and the quick ratio.
2. Compute these ratios for Doctors Smith and Brown. To do so, you will need one additional piece of information that is not present on the doctors’ statements: their maximum annual debt service is $22,200.
The requested information is below:
Exhibit 10-1 Westside Clinic Balance Sheet
Assets |
December 31, 20x2 |
December 31, 20x1 |
||
Current Assets |
||||
Cash and cash equivalents |
$190,000 |
$145,000 |
||
Accounts receivable (net) |
250,000 |
300,000 |
||
Inventories |
25,000 |
20,000 |
||
Prepaid Insurance |
5,000 |
3,000 |
||
Total Current Assets |
$470,000 |
$468,000 |
||
Property, Plant, and Equipment |
||||
Land |
$100,000 |
$100,000 |
||
Buildings (net) |
0 |
0 |
||
Equipment (net) |
260,000 |
300,000 |
||
Net Property, Plant, and Equipment |
360,000 |
400,000 |
||
Other Assets |
||||
Investments |
$133,000 |
$32,000 |
||
Total Other Assets |
133,000 |
32,000 |
||
Total Assets |
$963,000 |
$900,000 |
||
Liabilities and Fund Balance |
||||
Current Liabilities |
||||
Current maturities of long-term debt |
$52,000 |
$48,000 |
||
Accounts payable and accrued expenses |
293,000 |
302,000 |
||
Total Current Liabilities |
$345,000 |
$350,000 |
||
Long-Term Debt |
$252,000 |
$300,000 |
||
Less Current Maturities of Long-Term Debt |
?52,000 |
?48,000 |
||
Net Long-Term Debt |
200,000 |
252,000 |
||
Total Liabilities |
$545,000 |
$602,000 |
||
Fund Balances |
||||
Unrestricted fund balance |
$418,000 |
$298,000 |
||
Restricted fund balance |
0 |
0 |
||
Total Fund Balances |
418,000 |
298,000 |
||
Total Liabilities |
$963,000 |
$900,000 |
Exhibit 10-2 sets out the result of operations for two years, with the most current period in the left column. If the balance sheet is a snapshot, then the statement of revenue and expenses is a diary because it is a record of transactions over the period of a year. Operating revenues and operating expenses are set out first, with the result being income from operations of $115,000 ($2,000,000 less $1,885,000). Then other transactions are reported; in this case, interest income of $5,000 under the heading “Nonoperating Gains (Losses).” The total of $120,000 ($115,000 plus $5,000) is reported as an increase in fund balance. This figure carries forward to the next major report, known as the statement of changes in fund balance.
STATEMENT OF CHANGES IN FUND BALANCE/NET WORTH
Remember that our formula for a basic statement of revenue and expense looked like this:
Operating Revenue — Operating Expenses = Operating Income
Exhibit 10-2 Westside Clinic Statement of Revenue and Expenses
For the Year Ending |
|||||
Revenue |
December 31, 20x2 |
December 31, 20x1 |
|||
Net patient service revenue |
$2,000,000 |
$1,850,000 |
|||
Total operating revenue |
$2,000,000 |
$1,850,000 |
|||
Operating Expenses |
|||||
Medical/surgical services |
$600,000 |
$575,000 |
|||
Therapy services |
860,000 |
806,000 |
|||
Other professional services |
80,000 |
75,000 |
|||
Support services |
220,000 |
220,000 |
|||
General services |
65,000 |
60,000 |
|||
Depreciation |
40,000 |
40,000 |
|||
Interest |
20,000 |
24,000 |
|||
Total operating expenses |
1,885,000 |
1,800,000 |
|||
Income from Operations |
$115,000 |
$50,000 |
|||
Nonoperating Gains (Losses) |
|||||
Interest Income |
$5,000 |
$2,000 |
|||
Net nonoperating gains |
5,000 |
2,000 |
|||
Revenue and Gains in Excess of |
|||||
Expenses and Losses |
$120,000 |
$52,000 |
|||
Increase in Unrestricted Fund Balance |
$120,000 |
$52,000 |
The excess of revenue over expenses flows back into equity or fund balance through the mechanism of the statement of fund balance/net worth. Exhibit 10-3 shows a balance at the first of the year; then it adds the excess of revenue over expenses (in the amount of $115,000) plus some interest income (in the amount of $5,000) to arrive at the balance at the end of the year.
If you refer back to the balance sheet, you will see the $418,000 balance at the end of the year appearing on it. So we can think of the balance sheet, the statement of revenue and expenses, and the statement of changes in fund balance/net worth as locked together, with the statement of changes in fund balance being the mechanism that links the other two statements.
But there is one more major report—the statement of cash flows—and we will examine it next.
STATEMENT OF CASH FLOWS
To perceive why a statement of cash flows is necessary, we must first revisit the concept of accrual basis accounting. If cash is not paid or received when revenues and expenses are entered on the books—the usual situation in accrual accounting—what happens? The other side of the entry for revenues is accounts receivable, and the other side of the entry for expenses is accounts payable. These accounts rest on the balance sheet and have not yet been turned into cash. Another characteristic of accrual accounting is the recognition of depreciation. A capital asset—a piece of equipment, for example—is purchased for $20,000. It has a usable life of five years. So depreciation expense is recognized in each of the five years until the $20,000 is used up, or depreciated. (Land is an exception to this rule: it is never depreciated.) Depreciation is recognized within each year as an expense, but it does not represent a cash expense. This is a concept that now enters into the statement of cash flows.
Exhibit 10-4 presents the current period cash flow. In effect, this statement takes the accrual basis statements and converts them to a cash flow for the period through a series of reconciling adjustments that account for the noncash amounts.
Understanding the cash/noncash concept makes sense of this statement. The starting point is the income from operations, the subtotal from the statement of revenue and expense. Depreciation and interest are added back, and changes in asset and liability ac-counts, both positive and negative, are recognized. These adjustments account for operating activities. Next, capital and related financing activities are addressed; then investing activities are adjusted. The result is a net increase in cash and cash equivalents of $45,000 in our example. This figure is added to the cash balance at the beginning of the year ($145,000) to arrive at the cash balance at the end of the year ($190,000). Now refer back to the balance sheet, and you will find the cash balance is indeed $190,000. So the fourth major report—the statement of cash flows—interlocks with the other three major reports.
Exhibit 10-3 Westside Clinic Statement of Changes in Fund Balance
For the Year Ending |
|||
Statement of Changes in Fund Balance |
December 31, 20x2 |
December 31, 20x1 |
|
Balance First of Year |
$298,000 |
$246,000 |
|
Revenue in Excess of Expenses |
115,000 |
50,000 |
|
Interest Income |
5,000 |
2,000 |
|
Balance End of Year |
$418,000 |
$298,000 |
Exhibit 10-4 Westside Clinic Statement of Cash Flows
Statement of Cash Flows |
For the Year Ending |
|||
December 31, 20x2 |
December 31, 20x1 |
|||
Operating Activities |
||||
Income from operations |
$115,000 |
$50,000 |
||
Adjustments to reconcile income from |
||||
operations to net cash flows from |
||||
operating activities |
||||
Depreciation and amortization |
40,000 |
40,000 |
||
Interest expense |
20,000 |
24,000 |
||
Changes in asset and liability accounts |
||||
Patient accounts receivable |
50,000 |
–250,000 |
||
Inventories |
–5,000 |
–5,000 |
||
Prepaid expenses and other assets |
–2,000 |
–1,000 |
||
Accounts payable and accrued expenses |
–9,000 |
185,000 |
||
Net cash flow from operating activities |
$209,000 |
$43,000 |
||
Cash Flows from Noncapital Financing Activities |
0 |
0 |
||
Cash Flows from Capital and Related Financing Activities Acquisition of equipment |
$ 0 |
$(300,000) |
||
Proceeds from loan for equipment |
0 |
300,000 |
||
Interest paid on long-term obligations |
–20,000 |
0 |
||
Repayment of long-term obligations |
–48,000 |
0 |
||
Net cash flows from capital and related financing activities |
–68,000 |
0 |
||
Cash Flows from Investing Activities |
||||
Interest income received |
$5,000 |
$2,000 |
||
Investments purchased (net) |
– 101,000 |
0 |
||
Net cash flows from investing activities |
–96,000 |
2,000 |
||
Net Increase (Decrease) in Cash and Cash Equivalents |
$45,000 |
$45,000 |
||
Cash and Cash Equivalents, Beginning of Year |
145,000 |
100,000 |
||
Cash and Cash Equivalents, End of Year |
$190,000 |
$145,000 |
SOLVENCY RATIOS: | ||||||
Current Ratio | Current asset/Current Liabilities | |||||
Quick Ratio | Quick Asset(Current asset -Inventory)/Current Liabilities | |||||
Deby to Equity Ratio | Total Liabilities/Total Equity | |||||
Interest Coverage Ratio | Earning before interest and taxes/Debt Service payment | |||||
A | Current assets | $470,000 | ||||
B | Quick Assets | $440,000 | (470000-25000-50000) | |||
C | Current liabilities | $345,000 | ||||
D | Total Liabilities | $545,000 | ||||
E | Total Equity | $418,000 | ||||
F | Earning Before Interest and Taxes(EBIT) | $135,000 | (115000+20000) | |||
G | Debt service payments | $22,200 | ||||
A/C | Current Ratio | 1.362319 | ||||
B/C | Quick Ratio | 1.275362 | ||||
D/E | Deby to Equity Ratio | 1.303828 | ||||
F/G | Interest Coverage Ratio | 6.081081 | ||||
Get Answers For Free
Most questions answered within 1 hours.