50.1K

Verified Solution

Link Copied!

Paul Sabin organized Sabin Electronics 10 years ago to produce and sell several electronic devices on which he had secured patents. Although the company has been fairly profitable, it is now experiencing a severe cash shortage. For this reason, it is requesting a $540,000 long-term loan from Gulfport State Bank, $120,000 of which will be used to bolster the Cash account and $420,000 of which will be used to modernize equipment. The companys financial statements for the two most recent years follow:

Sabin Electronics
Comparative Balance Sheet
	This Year		Last Year
Assets
Current assets:
Cash	$	86,000	$	190,000
Marketable securities		0		22,000
Accounts receivable, net		529,000		340,000
Inventory		960,000		635,000
Prepaid expenses		22,000		26,000
Total current assets		1,597,000		1,213,000
Plant and equipment, net		1,631,600		1,410,000
Total assets	$	3,228,600	$	2,623,000
Liabilities and Stockholders Equity
Liabilities:
Current liabilities	$	820,000	$	470,000
Bonds payable, 12%		800,000		800,000
Total liabilities		1,620,000		1,270,000
Stockholders' equity:
Common stock, $15 par		810,000		810,000
Retained earnings		798,600		543,000
Total stockholders equity		1,608,600		1,353,000
Total liabilities and equity	$	3,228,600	$	2,623,000

Sabin Electronics
Comparative Income Statement and Reconciliation
	This Year		Last Year
Sales	$	5,200,000	$	4,470,000
Cost of goods sold		3,915,000		3,490,000
Gross margin		1,285,000		980,000
Selling and administrative expenses		661,000		556,000
Net operating income		624,000		424,000
Interest expense		96,000		96,000
Net income before taxes		528,000		328,000
Income taxes (30%)		158,400		98,400
Net income		369,600		229,600
Common dividends		114,000		93,000
Net income retained		255,600		136,600
Beginning retained earnings		543,000		406,400
Ending retained earnings	$	798,600	$	543,000

During the past year, the company introduced several new product lines and raised the selling prices on a number of old product lines in order to improve its profit margin. The company also hired a new sales manager, who has expanded sales into several new territories. Sales terms are 2/10, n/30. All sales are on account.

Required:

1.	To assist in approaching the bank about the loan, Paul has asked you to compute the following ratios for both this year and last year:

		a.	The amount of working capital.
	This Year Last Year Working capital $777,000 $743,000

		b.	The current ratio. (Round your answers to 2 decimal places.)
	This Year Last Year Current ratio 1.95 2.58

		c.	The acid-test ratio. (Round your answers to 2 decimal places.)
	This Year Last Year Acid-test ratio

		d.	The average collection period. (The accounts receivable at the beginning of last year totaled $290,000.) (Round your intermediate calculations and final answers to 1 decimal place. Use 365 days in a year.)
	This Year Last Year Average collection period 30.5 days days

		e.	The average sale period. (The inventory at the beginning of last year totaled $540,000.) (Round your intermediate calculations and final answers to 1 decimal place. Use 365 days in a year.)
	This Year Last Year Average sale period 74.5 days days

		f.	The operating cycle. (Round your intermediate calculations and final answer to 1 decimal place.)
	This Year Last Year Operating cycle 105.0 days days

		g.	The total asset turnover. (The total assets at the beginning of last year were $2,540,000.) (Round your answers to 2 decimal places.)
	This Year Last Year Total asset turnover 1.78 1.73

		j.	The equity multiplier. (The total stockholders equity at the beginning of last year totaled $1,343,000.) (Round your answers to 2 decimal places.)
	This Year Last Year Equity multiplier

2.	For both this year and last year:

		a.	Present the balance sheet in common-size format. (Round your percentage answers to 1 decimal place (i.e., 0.1234 should be entered as 12.3).)
	Sabin Electronics Common-Size Balance Sheets This Year Last Year Assets Current assets: Cash ? % ? % Marketable securities ? ? Accounts receivable, net ? ? Inventory ? ? Prepaid expenses ? ? Total current assets 0.0 0.0 Plant and equipment, net ? ? Total assets 0.0 % 0.0 % Liabilities and Stockholders Equity ? ? Liabilities: Current liabilities ? % ? % Bonds payable, 12% ? ? Total liabilities 0.0 0.0 Stockholders equity: Common stock, $15 par ? ? Retained earnings ? ? Total stockholders equity 0.0 0.0 Total liabilities and equity 0.0 % 0.0 %

		b.	Present the income statement in common-size format down through net income. (Round your percentage answers to 1 decimal place (i.e., 0.1234 should be entered as 12.3).)
	Sabin Electronics Common-Size Income Statements This Year Last Year Sales ? % ? % Cost of goods sold ? ? Gross margin 0.0 0.0 Selling and administrative expenses ? ? Net operating income 0.0 0.0 Interest expense ? ? Net income before taxes 0.0 0.0 Income taxes ? ? Net income 0.0 % 0.0 %

Answer & Explanation Solved by verified expert

See Answer