1. I need help filling out the Balance Sheet for Liquidity and Solvency Measures with the provided Computations.

2. I need help filling out Profitability Measures with the provided Computations for the Comparative Income Statement For the Years Ended December 31, 20Y6 and 20Y5

Mastery Problem: Financial Statement Analysis

Liquidity and Solvency Measures

Your friend, another accountant, has bet you that with your knowledge of accounting and just the computations for common analytical measures, you can figure out many aspects of a company's financial statements. You take the bet!

Match each computation to one of the liquidity and solvency measures in the table. (Hint: Begin by looking for simple computations and identifying the amounts in those computations. Look for other measures that use those amounts.)

Liquidity and Solvency Measures		Computations
Working capital		$3,091,000 $860,000
Current ratio		$3,091,000 $860,000
Quick ratio		$1,866,000 $860,000
Accounts receivable turnover		$8,280,000 [($714,000 + $740,000) 2]
Number of days' sales in receivables		[($714,000 + $740,000) 2] ($8,280,000 365)
Inventory turnover		$4,100,000 [($1,072,000 + $1,100,000) 2]
Number of days' sales in inventory		[($1,072,000 + $1,100,000) 2] ($4,100,000 365)
Ratio of fixed assets to long-term liabilities		$2,690,000 $1,690,000
Ratio of liabilities to stockholders' equity		$2,550,000 $4,055,000
Times interest earned		($989,400 + $127,000) $127,000

Balance Sheet

Use the following balance sheet form to enter amounts you identify from the computations on the Liquidity and Solvency Measures part. You will identify other amounts for the balance sheet on the Profitability Measures part. If you have a choice of two amounts, assume the first amount in the ratio is for the end of the year. Compute any missing amounts.

Balance Sheet December 31, 20Y6
Assets
Current assets:
Cash	$823,000
Marketable securities
Accounts receivable (net)
Inventory
Prepaid expenses
Total current assets
Long-term investments
Property, plant, and equipment (net)
Total assets
Liabilities
Current liabilities
Long-term liabilities
Total liabilities
Stockholders' Equity
Preferred stock, $10 par
Common stock, $5 par
Retained earnings
Total stockholders' equity
Total liabilities and stockholders' equity

Profitability Measures

Match each computation to one of the profitability measures in the table.

Profitability Measures		Computations
Asset turnover		$8,280,000 [($5,781,000 + $5,591,000) 2]
Return on total assets		($801,420 + $127,000) [($6,605,000 + $6,415,000) 2]
Return on stockholders' equity		$801,420 [($4,055,000 + $3,852,250) 2]
Return on common stockholders' equity		($801,420 $65,000) [($3,567,500 + $3,424,800) 2]
Earnings per share on common stock		($801,420 $65,000) 250,000 shares
Price-earnings ratio		$35 $3.05
Dividends per share		$175,000 250,000 shares
Dividend yield		$0.70 $35

Comparative Income Statement For the Years Ended December 31, 20Y6 and 20Y5
										Increase/(Decrease)
	20Y6						20Y5			Amount					Percentage
Sales								$7,287,000									%
Cost of goods sold								(3,444,000)									%
Gross profit								$3,843,000									%
Selling expenses								$(1,457,600)									%
Administrative expenses		(1,242,000)						(1,106,000)									%
Total operating expenses								$(2,563,600)									%
Operating income								$1,279,400
Other expense (interest)								(120,600)									%
Income before income tax expense
Income tax expense
Net income

1. I need help filling out Balance Sheet for Liquidity and Solvency Measures with the provided