Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Hello need help finding the ratios for this question Use the column 20X4 Adjusted and 20X5 Unadjusted Plan-1 KEYSTONE COMPUTERS & NETWORKS, INC. Analytical Procedures

Hello need help finding the ratios for this question

Use the column 20X4 Adjusted and 20X5 Unadjusted

image text in transcribed

image text in transcribed

image text in transcribed

Plan-1 KEYSTONE COMPUTERS & NETWORKS, INC. Analytical Procedures Ratios For the Years Ended December 31, Ref. No. Prepared by Date 1/10/X6 20X5 20X4 Industry 1.3 37.0 Current ratio Days sales in average accounts receivable Allowance for doubtful accounts / accounts receivable Bad debt expenseset sales Total liabilities to net worth Return on total assets Return on net worth Return on net sales Gross profitet sales Selling, operating and admin expense / net sales Times interest earned 2.9 9.0% 29.0% 2.3% 24.0% 23.9% 5.5 KEYSTONE COMPUTERS & NETWORKS, INC. Working Trial Balance For the Year Ended December 31, 20X5 Prep'd b Date WL 1/10/X6 20X4 Adjusted 42,754 9,960 1,200 50 Acct. No. Account Name 1000.10 Cash-First National Bank 1000.20 Cash-Special Account 1000.30 Cash in register 1000.40 Petty Cash 1050.10 Accounts receivable-trade 1050.40 Accounts receivable-officers 1050.90 Allowance for bad debts 1100.10 Inventories 1300.10 Prepaid expenses 2050.10 Furniture & fixtures 2050.30 Equipment 2050.80 Leasehold improvements 2050.90 Accumulated depreciation 2100.00 Software development cost 2200.00 Intangible assets 3050.10 Accounts payable-trade 3100.00 Capital lease oblig.-current 3200.10 Accrued liabilities 3300.30 Unearned service revenue 3400.50 Line of credit 4400.10 Capital lease oblig.-noncurr. 5050.10 Capital stock 5100.10 Paid-in capital 5700.10 Retained earnings 5900.00 Dividends Totals 8,534,524 57,643 (96,000) 1,234,589 156,900 300,980 789,654 98,900 (250,987) 20X5 Adjustments Unadjusted Ref# Dr. Cr. 66,034 10,150 1,200 50 10,235,457 84,670 (104,000)| 1,375,835 176,456 344,900 974,676 91,230 (404,560) 178,000 800,000 (1,429,033) (45,675)| (203,450)| (42,300)| (8,632,105) (423,680) (200,000) (423,500) (2,615,478) 415,000 229,877 20X5 Adjusted 66,034 10,150 1,200 50 10,235,457 84,670 (104,000) 1,375,835 176,456 344,900 974,676 91,230 (404,560) 178,000 800,000 (1,429,033) (45,675) (203,450) (42,300) (8,632,105) (423,680) (200,000) (423,500) (2,615,478) 415,000 229,877 1,000,000 (1,349,839) (43,200) (178,900) (6,612,550) (456,700) (200,000) (423,500) (1,626,203) 989,275 6000.10 Sales of computers 6010.10 Software licenses 6020.10 Service revenue 6030.10 Consulting revenue 7020.10 Cost of sales-prod. & serv. 7070.10 Salaries-sales 7070.50 Payroll benefits-sales 7075.10 Advertising & promotion 7080.10 Travel & entertainment 7080.30 Miscellaneous exp. -sales 7090.10 Operating salaries 7090.30 Administrative salaries 7090.50 Payroll benefits-admin. 7100.10 Rent 7140.10 Utilities 7200.10 Insurance 7260.30 Legal and accounting 7320.10 Bad debt expense 7410.10 Supplies 7600.10 Depreciation and amort. 7650.10 Software development 7700.10 Miscellaneous exp.-admin. 7800.10 Interest expense 7900.10 Current income taxes 7900.70 Deferred income taxes 9000.00 P&L Summary Total Balance Sheet Total Income Statement Out-of-balance (44,890,788) (248,900)| (4,567,888) (46,751,990) 74,122,435 3,167,889 913,456 1,200,786 609,788 334,890 4,878,900 4,234,234 1,812,344 797,800 210,495 356,890 457,577 234,500 556,345 334,565 289,100 234,556 421,344 256,765 45,632 989,275 989,275 (989,275) 0 (42,345,675) (236,700) (4,325,777) (45,677,899) 72,134,566 2,765,677 857,368 1,567,889 445,600 278,656 4,544,860 3,945,670 1,734,565 721,345 234,839 378,677 485,767 256,678 478,900 367,867 345,645 245,456 476,899 80,100 9,150 (42,345,675) (236,700) (4,325,777) (45,677,899) 72,134,566 2,765,677 857,368 1,567,889 445,600 278,656 4,544,860 3,945,670 1,734,565 721,345 234,839 378,677 485,767 256,678 478,900 367,867 345,645 245,456 476,899 80,100 9,150 0 (229,877) 229,877 0 229,877 (229,877) 0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Franchising An Accounting Auditing And Income Tax Guide

Authors: Ross A. McCallum

2011edition

1460906179, 978-1460906170

More Books

Students also viewed these Accounting questions