ABC Manufacturing CompanyBalance Sheetas at 31 March2019201875017,20046,25064,20027,120100,000(32,200)94.920159,120Cash10,00012,750_31,20053,95022,50071,250(31.200)62.550116.500Accounts receivableInventoryTotal current assetsLandPlant & equipmentless accumulated depreciationTotal fixed assets11,50018.25029,75033,70053.050Accounts payableBank overdraft24,00049,500Total current liabilitiesTerm loanSharcholders' funds73,50027,50058,120116,500159.120ABC Manufacturing CompanyIncome Statementfor the year ended 31 March2018Sales2019129,000163,00097.80065,200Cost of goods soldGross profitExpenses:AdministrativeOperatingDepreciationTotal expensesEarnings before interest & tax_77.40051,60021,75012,90021,75016,30010.00048,05017,1504,70039.35012,2503,5008,750Interest6,25010,9005,2325.668Earnings before taxes_4,2004,550ТахNet IncomeRequired:a. Based on the financial statements for ABC Manufacturing, compute the following ratios:IndustryAverage1.84Actual2018Actual2019Current ratioAcid test ratio.6637 daysAverage collection periodInventory turnover2.6 times Times interest carned3.6Debt to total assets55%Gross profit marginNet profit marginTotal asset turnover39%3.4%1.2 timesFixed asset turnover1.5 times4.3%Return on total assetsSovlveReturn on sharcholders' funds10%b. Write a brief report to the bank manager outlining the reasons why the loan should or should notbe granted.

The analysis which is used for the evaluation of the performance of an entity is known as ratio…

ABC Manufacturing Company Balance Sheet as at 31 March 2019 2018 750 10,000 12,750 _31,200 53,950 22,500 71,250 (31,200) _ 62.550 116.500 Cash 17,200 46,250 64,200 Accounts receivable Inventory Total current assets Land 27,120 Plant & equipment less accumulated depreciation Total fixed assets 100,000 (32,200) 94.920 159,120 11,500 18,250 29,750 33,700 53,050 116,500 Accounts payable Bank overdraft 24,000 49,500 73,500 27,500 58,120 159.120 Total current liabilities Term loan Sharcholders' funds ABC Manufacturing Company Income Statement for the year ended 31 March 2018 2019 129,000 _77.400 163,000 97.800 65,200 Sales Cost of goods sold Gross profit Expenses: Administrative 51,600 Operating Depreciation Total expenses Eamings before interest & tax Interest Earnings before taxes 21,750 12,900 4,700 39.350 21,750 16,300 10.000 48.050 17,150 12,250 3,500 8,750 4,200 4.550 6,250 10,900 5,232 5.668 Тах Net Income Required: a. Based on the financial statements for ABC Manufacturing, compute the following ratios: Industry Average 1.84 Actual 2019 Actual 2018 Current ratio Acid test ratio .66 Average collection period Inventory turnover 37 days 2.6 times

ABC Manufacturing Company Balance Sheet as at 31 March 2019 2018 750 10,000 12,750 _31,200 53,950 22,500 71,250 (31,200) _ 62.550 116.500 Cash 17,200 46,250 64,200 Accounts receivable Inventory Total current assets Land 27,120 Plant & equipment less accumulated depreciation Total fixed assets 100,000 (32,200) 94.920 159,120 11,500 18,250 29,750 33,700 53,050 116,500 Accounts payable Bank overdraft 24,000 49,500 73,500 27,500 58,120 159.120 Total current liabilities Term loan Sharcholders' funds ABC Manufacturing Company Income Statement for the year ended 31 March 2018 2019 129,000 _77.400 163,000 97.800 65,200 Sales Cost of goods sold Gross profit Expenses: Administrative 51,600 Operating Depreciation Total expenses Eamings before interest & tax Interest Earnings before taxes 21,750 12,900 4,700 39.350 21,750 16,300 10.000 48.050 17,150 12,250 3,500 8,750 4,200 4.550 6,250 10,900 5,232 5.668 Тах Net Income Required: a. Based on the financial statements for ABC Manufacturing, compute the following ratios: Industry Average 1.84 Actual 2019 Actual 2018 Current ratio Acid test ratio .66 Average collection period Inventory turnover 37 days 2.6 times

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

Balance Sheet December 31, 2021 Current Assets: Cash 46,200 Accounts Receivable (net) 260,000 Raw materials inventory (4,500 yards) 11,250 Finished goods inventory (1,500 units) 32,250 Total current assets 349,700 Plant and equipment: Buildings and equipment 900,000 Accumulated depreciation (292,000) Plant and equipment, net 608,000 Total Assets 957,700 Liabilities and Stockholders' Equity Current liabilities: 158,000 Accounts Payable Stockholders' equity: Common stock 419,800 Retained earnings 379,900 Total stockholders; equty 799,700 Total liabilities and stockholder's equity 957,700 Additional Information The company's chief financial officer (CFO), in consultation with various managers across the organization has developed the following set of assumptions to help create the 2022 budget: 1 The budgeted unit sales are 12,000 units, 37,000 units, 15,000 units and 25,000 units for quarters 1-4, respectively. Notice that the company experiences peak sales in the second and fourth…
Calculate the asset efficiency - receivables, inventory, fixed asset and total asset turnover ratios
SME Balance Sheet 2021 2020 Assets (in millions) Cash 85.960 56.460 Receivables 89.560 80.670 Inventories 55.750 41.260 Other Current Assets 9.950 6.760 Total Current Assets 241.220 185.150 Net Property, Plant, and Equipment 78.970 68.930 Goodwill and Other Intangible Assets 103.110 104.360 Other Non-Current Assets 6.900 4.200 Total Assets 430.200 362.640 Total Liabilities and Shareholders' Equity Payables 83.240 57.48 Current Debt 2.700 2.64 Total Current Liabilities 85.940 60.120 Long-Term Debt 122.000 119.62 Other Liabilities 21.880 22.58 Total Liabilities 229.820 202.320 Common Stock 200.380 160.32 Total Equity 200.38 160.32 Total Liabilities and Equity 430.200 362.640 INCOME STATEMENT 2021 Total Revenue (M) 488.10…
Comparative balance sheets at December 31, 2020 and 2021 are show for the company below. 2020 2021 Cash 68,200 131,450 accounts receivable 81,400 86,900 Inventory 129,800 136,400 Prepaid expenses 5,500 6,600 Land 0 70,950 Plant assets 264,400 306,900 Accumulated depreciation (94,600) (88,000) Franchise 35,200 26,400 Total assets $471,900 $677,600 Accounts payable 45,100 58,300 Notes payable 69,300 63,800 Bonds payable 0 141,900 Common stock 275,000 302,500 Additional paid in capital 50,600 61,600 Retained earnings 31,900 49,500 Total liabilities and equity $471,900 $677,600 Additional Information:1. A fully depreciated plant asset, which originally cost $22,000 and had no salvage value, was sold for $1,100. 2. Bonds payable were issued at par value. One-half of the bonds were exchanged for land; the remaining one-half was issued for cash. 3. Common stock was sold for cash. 4. The only entries in the Retained…
Income Statement: The income statement of Taco Bell company is given for the years 2020 & 2019. 2020 2019 General and administrative expenses 25,000 24,000 Interest expense 1,200 1,500 Net sales $124,000 S138,000 Selling expenses 11,880 12,720 Income taxes $1,109.5 1,883 108 000 95,000 COGS 450 600 Gain on Sale of land l2020 and
King Limited Statement of Financial Position at 31 December 2020 2019 %24 Current Assets Cash %24 104,000 360,000 180,000 260,000 Accounts receivable Inventory Prepayments Total current assets 400,000 50.000 390.000 460.000 30000 954,000 Non-Current Assets Land Plant and eqguipment Accumulated depreciation - Plant and equipment Total non-current assets 1,500,000 1400,000 (500.000) 1,200,000 1,000,000 (400,000) 2400000 3,354,000 1800.000 2,690,000 Total assets Current Liabilities Accounts payable Accrued expenses Income taxes payable Total current liabilities 260,000 136,000 180,000 576,000 296,000 126,000 220.000 642.000 Non-Current Liabilities Long-term bank loan payable Total llabilities 700,000 1,276,000 600,000 1.242.000 Common Stock Retained earnings Total stockholders' equity Total liabilities and stockholders' equity B00,000 648,000 1448.000 2.690.000 1100,000 978,000 2.078,000 3,354.000 King Limited Statement of Profit or Loss For Year Ended 31 December 2020 Sales revenue Cost…
Pro Forma Financial Statement Information for Ideko 2014 - 2019 Year 1. Raw Material 2. Depreciation 3. Wages Payable 4. Interest Expense 5. Finished Goods 6. Other Accounts Payable 7. Accounts Receivable 8. Cash Balance 10. Interest Tax $22,170 $30,510 $35,195 $26,420 $21,260 2014 1,973 5,500 1,294 75 4,192 3,360 18,493 6,164 3,736 2015 1,534 5,450 1,433 6,800 4,967 4,099 14,525 7,262 2,796 2016 1,775 5,405 1,695 6,800 5,838 4,953 16,970 8,485 3,364 2017 2,039 6,865 1,941 6,800 6,815 5,938 19,689 9,845 3,748 The amount of net working capital for Ideko in 2017 is closest to: 2018 2,329 7,678 2,211 7,820 7,911 6,900 22,709 11,355 4,513 2019 2,646 7,710 2,570 8,160 9,138 7,878 26,059 13,030 5,678
Genatron Manufacturing Corporatio Balancs Sh出出t 2017 216 ASSETS Cach $41,752 $51,878 Accts. recelvable 260, 499 200,543 Inventory 450,460 Total current assets B02, 735 702,181 Fixed asset, nct 300, 100 $1,202, 735 $1,002, 381 LIABILITIES AND EQUITY Accts. paysble $172,648 $131,068 Bank loan 91,013 91,013 Accrusis 70,000 50, 000 Total current Isbllties 333,661 272.081 Long-term deot, 12% 398,220 290,301 Common stock, $10 par 300,000 Capital surplus 44,555 44,555 Retained crninga 126,299 95,444 Total liabiliiti &oulty 51.202,735 51,002,381 2017 2016 Net sales Cost of peocS So0 388,411 Gross profit E72.274 Experses: General ancasm nistrative 50.000 Market ng cod ost rer cs 44.5E5 Ceprec at cn v (a) Calculate Genatron's dollar amount of net working capital in each year. Interest E5.024 Earnings tetsre taxes 267.055 227.266 2017 2016 Incometaxes 75 145 Net working capital et ncome %24
What is National Co.’s amount of total investor-supplied (Net current asset investment and net fixed asset investment) operating capital for 2022?
PLASMA SCREENS CORPORATION Balance Sheets December 31, 2021 and 2020 2021 2020 Assets Current assets: Cash $ 155,100 74,800 87,000 2,400 171,800 88,000 72,800 1,200 Accounts receivable Inventory Prepaid rent Long-term assets: Land 440,000 732,00ө (406, ө00) $1,085,300 440, ө0ө 630,000 252,000) $1,151,800 Equipment Accumulated depreciation Total assets Liabilities and Stockholders' Equity Current liabilities: Accounts payable Interest payable Income tax payable Long-term liabilities: Notes payable Stockholders' equity: 91,000 6,900 6,400 $ 77,800 13,800 4, 200 115,000 230,000 Common stock 660,000 206,000 $1,085,300 660,000 166,000 $1,151,800 Retained earnings Total liabilities and stockholders' equity Additional Information for 2021: 1. Net income is $61,000. 2. The company purchases $102,000 in equipment. 3. Depreciation expense is $154,000. 4. The company repays $115,000 in notes payable. 5. The company declares and pays a cash dividend of $21,000. %24 %24 %24
37
Tara Co. Statement of Financial Position As at December 31, 2021 2021 2020 Cash 4,400 6,000 Accounts receivable (net) 9,400 10,600 6,040 4,000 Inventory Prepaid rent 520 1,200 64,840 48,040 - 6,400 - 8,000 960 FVTOCI Investments 800 Property, Plant and Equipment Accumulated depreciation 80.000 62,400 Accounts payable 4,095 3,700 Wages payable Interest payable 365 710 360 300 Unearned revenues 500 700 Dividends payable 560 Long term Note Payable 10,300 52,000 39,000 12,000 8,300 Common shares Retained earnings Accumulated OCI – FVTOCI Investments 9,600 180 90 80,000 62,400 Additional Information for 2021: Machinery costing $10,000 was acquired by issuing a long-term note for the full amount. Machinery with original cost of $5,500 was sold during the year. One FVTOCI investment was sold for $400 during the year. This investment's original cost was $160 and had a carrying value of $360 at the beginning of 2021. Required : Prepare the following parts of the Statement of Cash Flow for the…