Ex. 205
The following ratios have been computed for Mason Company for 2016.
Profit margin 12.5%
Times interest earned 8 times
Receivables turnover 4 times
Acid-test ratio 2 : 1
Current ratio 3 : 1
Debt to total assets ratio 20%
Mason Company’s 2016 financial statements with missing information follow:
MASON COMPANY
Comparative Balance Sheet
December 31
———————————————————————————————————————————
Assets 2016 2015
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, 2016
———————————————————————————————————————————
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)