short problems. short problem 1 = net sales + beg. a/r – end a/r = 4500000 + 200000 – 300000 =...
TRANSCRIPT
![Page 1: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/1.jpg)
Short Problems
![Page 2: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/2.jpg)
Short Problem 1
= Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000= 4400000
![Page 3: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/3.jpg)
Short Problem 2
= net income add: depreciation decrease in assets loss on sale= 3520000 + 1480000+ 290000 + 130000= 5420000
IOFOO
![Page 4: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/4.jpg)
Short Problem 3
= book value – loss after insurance*Book value = acquisition cost – accumulated depreciation
= 5000000 – 2400000 = 2600000 - 1050000= 1550000
![Page 5: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/5.jpg)
Short Problem 4a
OII
OxFF
= treasury stock sale - dividends paid= 750000 - 380000= 370000 (provided)
![Page 6: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/6.jpg)
= sale of equipment – bond purchase= 100000 – 1800000= -1700000 (used)
Short Problem 4b
![Page 7: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/7.jpg)
Short Problem 5
OOOFO
= net income add: depreciation loss on bond retirement less: decrease in A/P decrease in amortization= 9000000 + 5400000 + 2340000 – 540000 - 50000= 16250000
![Page 8: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/8.jpg)
= net income add: depreciation increase in ADA (dr DBE bad debts exp, cr ADA) decrease in prepaid rent (dr rent exp, cr prep rent) increase in A/P less: increase in A/R = 7500000 + 10000 + 210000 + 150000 – 300000= 7570000
Short Problem 6
![Page 9: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/9.jpg)
Short Problem 7a
= cash barrowed from bank + issuance of stock + cash from B/P – paid dividends – paid bank loan= 5500000 + 2500000 + 3000000 – 6000000 - 1500000= 3500000
I & FI
FFI
FOF
![Page 10: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/10.jpg)
Short Problem 7c
= – purchase of real estate – purchase of patent – sale of securities= – 5500000 – 1250000 - 5000000= – 1750000 (used)
![Page 11: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/11.jpg)
Short Problems
![Page 12: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/12.jpg)
Short Problem 1
= Analysis Period Amount x 100 Base Period Amount= 360000/300000= 120%
![Page 13: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/13.jpg)
Short Problem 2a
Gross Margin Rate = Net Sales - CGS Net Sales
= (5000000-4800000)/5000000 = 4%
Ave. Inventory = (Beg. Inv + End Inv)/2 = (1100000 + 1300000)/2 = 1200000
Inventory TO = 4:1 = CGS/Ave Inv. = CGS/1200000
*CGS = 4800000
Ave. A/R = (Beg. A/R + End A/R)/2 = (900000 + 1100000)/2 = 1000000
A/R TO = 5:1 = Net Sales/Ave A/R = Net Sales/1000000
*Net Sales = 5000000
![Page 14: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/14.jpg)
Short Problem 2b
*Ave A/R = 1000000*Net Sales = 5000000
Days’ Sales = (Ave. A/R / Net Sales ) x 365 = (1000000/5000000) x 365 = 73 days
![Page 15: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/15.jpg)
Short Problem 3a
*Sales = 1000000Days’ Sales = 18 = (A/R / Net Sales ) x 360
*A/R = 50000
![Page 16: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/16.jpg)
Short Problem 3b
Inventory TO = 9 = CGS/Inv.*Gross Margin Rate = .10 = (Net Sales – CGS) / Net Sales
**CGS = 900000Inv. TO = 9 = 900000/Inv
*Inv = 100000
![Page 17: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/17.jpg)
Short Problem 4
Note: EBIT is earning before tax & income expense
*Income before tax = Net Income/(1-tax rate) = 20000/(1-0.2) = 250000
*EBIT = Income before tax + interest expense = 25000 + 10000 = 35000
Times interest earned = EBIT / interest expense = 35000/10000
= 3.5
![Page 18: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/18.jpg)
Short Problem 5
ROA = Net Income / Total Assets
*PM = .20 -> .15 = Net Income / Net Sales*Asset TO = 1.5x -> 2.5x = Net Sales / Total Assets
Du pont analysis:Old ROA = PM * Asset TO
= .20 x 1.5 = .30
New ROA = PM * Asset TO = .15 x 2.5 = .375
![Page 19: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/19.jpg)
Short Problem 6
*Ave A/R = (250000 + 300000) / 2 = 275000
A/R TO = 5.0 = Credit Sales / Ave. A/R**Credit Sales = 1375000
Total Sales = Credit Sales + Cash Sales = 1375000 + 100000 = 1475000
![Page 20: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/20.jpg)
Short Problem 7
*Ave A/R = (75000 + 50000) / 2 = 62500
A/R TO = Credit Sales / Ave. A/R = 500000 / 62500 = 8x
![Page 21: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/21.jpg)
Short Problem 9
![Page 22: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/22.jpg)
Short Problem 9
Net Income Margin = .12 = Net Income / Sales = Net Income / 1000
**Net Income = 120
ROA = 0.06 = Net Income / Assets = 120 / Assets **Assets = 2000
ROE = .10 = Net income / Common Equity = 120 / Common Equity*Common Equity = 1200**Liability = Asset – Equity
= 2000 - 1200
![Page 23: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/23.jpg)
*Tax Ratio = 0.4 = Tax Expense / Pre tax income*Tax Expense = 0.4(Pre tax income)
Pre tax income = Net Income + Tax Expense = 120 + 0.4(Pretax income)0.6(Pre tax income) = 120*Pre tax income = 200**Tax Expense = 0.4(Pre tax Income)
= 0.4(200) = 80
*Operating Income = 1000 – 750 = 250
Pre tax income = 200 = Operating Income – Interest Exp
= 250 – Interest Exp**Interest exp = 50
Total Expenses = Operating + Interest + Tax = 750 + 50 + 80 = 880
![Page 24: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/24.jpg)
Short Problem 9
50808801202000800
![Page 25: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/25.jpg)
Long Problem 1
![Page 26: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/26.jpg)
![Page 27: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/27.jpg)
Operating Income
![Page 28: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/28.jpg)
Long Problem2
![Page 29: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/29.jpg)
![Page 30: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/30.jpg)
Long Problem 3
![Page 31: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/31.jpg)
![Page 32: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/32.jpg)
Long Problem 4
![Page 33: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/33.jpg)
![Page 34: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/34.jpg)
![Page 35: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/35.jpg)
Long Problem 5
![Page 36: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/36.jpg)
![Page 37: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/37.jpg)
Long Problem 2
![Page 38: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/38.jpg)
Long Problem 2
280098018201095.41125.2599.39207.39
392
![Page 39: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/39.jpg)
Long Problem 2
418320242300013802600
1521252
5006962600
![Page 40: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/40.jpg)
Long Problem 3
![Page 41: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/41.jpg)
Long Problem 3
130120250500
580801000
250350600
3001004001000
![Page 42: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/42.jpg)
Long Problem 3
1280960320192128281004060
![Page 43: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/43.jpg)
Long Problem 4
![Page 44: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/44.jpg)
Sales 1280000COGS (960000)Gross Profit 320000Selling Exp (128000)Admin Exp (64000)EBITDA 128000Int Exp (28000)Pre-tax Income 100000Tax Exp (40000)Net Income 60000
![Page 45: Short Problems. Short Problem 1 = Net sales + beg. A/R – end A/R = 4500000 + 200000 – 300000 = 4400000](https://reader035.vdocuments.site/reader035/viewer/2022062511/551b49c3550346dd1a8b5b20/html5/thumbnails/45.jpg)
ASSETSCash 80000A/R 120000Inventory 250000Prepaid 50000Machinery & Equip 580000Acc Dep (80000)TOTAL ASSETS 1000000
LIABILITIES & EQUITYA/P 2500008% B/P 350000Retained Earnings 100000Common Stock (P5 par) 300000TOTAL LIAB & EQUITY 1000000