Ex. 189
The following ratios have been computed for Mason Company for 2017.
Profit margin 12.5%
Times interest earned 8 times
Receivables turnover 4 times
Acid-test ratio 2 : 1
Current ratio 3 : 1
Debt to assets ratio 20%
Mason Company’s 2017 financial statements with missing information follow:
MASON COMPANY
Comparative Balance Sheet
December 31,
———————————————————————————————————————————
Assets 2017 2016
Cash …………………………………………………………………………….. $ 30,000 $ 45,000
Short-term Investments ……………………………………………………. 10,000 25,000
Accounts receivable (net) …………………………………………………. ? (6) 40,000
Inventory ……………………………………………………………………….. ? (8) 50,000
Property, plant, and equipment (net) ………………………………….. 200,000 160,000
Total assets …………………………………………………………….. $ ? (9) $320,000
Liabilities and stockholders’ equity
Accounts payable ……………………………………………………………. $ ? (7) $ 30,000
Short-term notes payable …………………………………………………. 40,000 35,000
Bonds payable ……………………………………………………………….. ? (10) 20,000
Common stock ……………………………………………………….………. 220,000 200,000
Retained earnings …………………………………………………………… 60,000 35,000
Total liabilities and stockholders’ equity ……………………….. $ ? (11) $320,000
MASON COMPANY
Income Statement
For the Year Ended December 31, 2017
———————————————————————————————————————————
Net sales ……………………………………………………………………….. $200,000
Cost of goods sold ………………………………………………………….. 75,000
Gross profit ……………………………………………………………………. 125,000
Expenses:
Depreciation expense …………………………………………………. $ ? (5)
Interest expense ………………………………………………………… 5,000
Selling expenses ……………………………………………………….. 8,000
Administrative expenses …………………………………………….. 12,000
Total expenses …………………………………………………….. ? (4)
Income before income taxes …………………………………………….. ? (2)
Income tax expense …………………………..………………………. ? (3)
Net income …………………………………………………………………….. $ ? (1)