Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Oceanview Marine Company Assignment 2 Balance Sheet 31-Dec-15 Assets 2015 2014 2013 Current Assts Cash $ 1,320,096 $ 1,089,978 $ 1,200,347 Accounts Receivable: $ 1,646,046

Oceanview Marine Company Assignment 2
Balance Sheet
31-Dec-15
Assets 2015 2014 2013
Current Assts
Cash $ 1,320,096 $ 1,089,978 $ 1,200,347
Accounts Receivable: $ 1,646,046 $ 1,285,593 $ 1,180,982
Inventories $ 13,524,349 $ 12,356,400 $ 11,461,231
Prepaid Expenses $ 17,720 $ 15,826 $ 15,275
Deposits $ 7,916 $ 5,484 $ 4,329
Total Current Assets $ 16,516,127 $ 14,753,281 $ 13,862,164
Property, Plant, Equipment
at cost, less accumulated depreciation $ 596,517 $ 612,480 $ 627,771
TOTAL ASSETS $ 17,112,644 $ 15,365,761 $ 14,489,935
LIABILITIES
Current Liabilites
Note Payable - Bank $ 5,100,000 $ 4,250,000 $ 4,000,000
Accounts payable $ 1,750,831 $ 1,403,247 $ 1,106,574
Accrued Liabilities $ 257,800 $ 217,003 $ 211,250
Federal Income Tax Payable $ 35,284 $ 45,990 $ 39,725
Current portion of long-term debt $ 5,642 $ 5,642 $ 5,642
Total Current Liabilities $ 7,149,557 $ 5,921,882 $ 5,363,191
Long-Term Liabilities
Long-Term Debt $ 409,824 $ 415,466 $ 421,108
TOTAL LIABILITIES $ 7,559,381 $ 6,337,348 $ 5,784,299
STOCKHOLDERS EQUITY
Common Stock $ 10,000 $ 10,000 $ 10,000
Additional paid in capital $ 2,500,000 $ 2,500,000 $ 2,500,000
Retaind Earnings $ 7,043,263 $ 6,518,413 $ 6,195,636
Total Stockholder Equity $ 9,553,263 $ 9,028,413 $ 8,705,636
TOTAL LIABILITIES AND STOCKHOLDER EQUITY $ 17,112,644 $ 15,365,761 $ 14,489,935
Liquidity ratios: unadjusted 12/31/2015 unadjusted 12/31/2014 CHANGE Percent Change Industry Average
Current Ration 2.31 2.49 -0.18 -7.23% 1.53
Quick Ratio 0.42 0.4 0.02 5.00% 0.43
Sales/Receivable Ratio 16.05 17.78 -1.73 -9.73% 20.29
Number of days sales in A/R ? ? ? ? 17.99
Inventory Turnover ? ? ? ? 1.41
PROFITABILITY/PERFORMANCE RATIOS:
Gross Profit Margin (%) ? ? ? ? 39.83%
Income before taxes / owners' equity ? ? ? ? 0.06
Income before taxes / total assets 0.06 0.04 0.02 50.00% 0.04
Sales / Long - term assets 44.29 37.33 6.96 18.64% 19.07
Sales / Total Assets 1.54 1.49 0.05 3.36% 1.32
Sales / Working Capital 2.82 2.59 0.23 8.88% 2.18
SOLVENCY RATIOS
Owners Equity / Total Assets 0.56 0.59 -0.03 -5.08% 0.31
Long - Term Assets / owners' Equity 0.06 0.07 -0.01 -14.29% 0.47
Current Liabilities / Owners Equity ? ? ? ? 1.13
Total Liabilities / Owners Equity ? ? ? ? 2.03
Please answer the question marks and show computation

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

Financial Accounting

Authors: Paul D. Kimmel, Jerry J. Weygandt, Donald E. Kieso

7th Edition

1118725786, 978-1118725788

More Books

Students also viewed these Accounting questions

Question

What is the formula to calculate the mth Fibonacci number?

Answered: 1 week ago