Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

BEULAH COMPANY Income Statement For the Years Ended December 31 2013 2012 Net sa

ID: 2356135 • Letter: B

Question

BEULAH COMPANY Income Statement For the Years Ended December 31 2013 2012 Net sales (all on account) $600,000 $520,000 Expenses Cost of goods sold 415,000 354,000 Selling and administrative 120,000 114,800 Interest expense 7,800 6,000 Income tax expense 18,000 14,000 Total expenses 561, 600 488,800 Net income $ 38,400 $31,200 BEULAH COMPANY Balance Sheets December 31 Assets 2013 2012 Current assets Cash $21,000 $18,000 Short-term investments 18,000 15,000 Accounts receivable (net) 86,000 74,000 Inventory 90,000 70,000 Total current assets 215,000 177,000 Plant assets (net) 423,000 383,000 Total assets $638,000 $560,000 Liabilities and Stockholders

Explanation / Answer

(a) Current Current assets/current liabilities = 215,000/145,000 = 1.48:1 (b) Acid-test (Current assets - inventory)/current liabilities = 125,000/145,000 = 0.86:1 (c) Receivables turnover = 7.5 times; correct (d) Inventory turnover = 5.19 times; correct (e) Profit margin Net income/Net sales = 38,400/600,000 = 6.4% (f) Asset turnover Net sales/Ave. total assets = 600,000/599,000 = 1.00 times (g) Return on assets Net income/Ave. total assets = 38,400/599,000 = 6.41%