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 $590,000 long-term loan from Gulfport State Bank, $145,000 of which will be used to bolster the Cash account and $445,000 of which will be used to modernize equipment. The company's financial statements for the two most recent years follow Sabin Electronics Comparative Balance sheet This Year Last Year ces Assets Current assets Cash Marketable securities Accounts receivable, net Inventory Prepaid expenses Total current assets Plant and equipment, net Total assets Liabilities and Stockholders Equity Liabilities: Current liabilities Bonda payable, 128 Total liabilities Stockholders' equitys Common stock, $15 par Retained earnings Total stockholders' equity Total liabilities and stockholders' equity $ 104,000 0 594,000 1,035,000 26,000 1,759,000 1.251.000 53,510,000 5 240,000 27,000 390,000 695.000 31,000 1,373,000 1.420.000 32,793,000 845,000 700.000 1,545,000 $ 520.000 700,000 1,220,000 780.000 1,185.000 1,965,000 $ 3,510,000 780,000 793,000 1.573,000 $ 2,793,000 Sabin Electronics Comparative Income Statement and Reconciliation This Year Last Year Sales $ 5,450,000 $ 4,620,000 Cost of goods sold 3,965,000 3,540,000 Gross margin 1,485,000 1,080,000 Selling and administrative expenses 671,000 566,000 Net operating income 814,000 514,000 Interest expense 84,000 84,000 Net income before taxes 730,000 430,000 Income taxes (30%) 219,000 129,000 Net income 511,000 301,000 Common dividends 119,000 98,000 Net income retained 392,000 203,000 Beginning retained earnings 793,000 590,000 Ending retained earnings $1,185,000 $ 793,000 OK Inces b. The current ratio. (Round your answers to 2 decimal places.) c. The acid-test ratio. (Round your answers to 2 decimal places.) d. The average collection period. (The accounts receivable at the beginning of last year totaled $340,000.) (Round your intermediate calculations and final answers to 2 decimal place. Use 365 days in a year.) e. The average sale period. (The inventory at the beginning of last year totaled $590,000.) (Round your intermediate calculations and final answers to 2 decimal place. Use 365 days in a year.) f. The operating cycle. (Round your intermediate calculations and final answers to 2 decimal place. Use 365 days in a year) 9. The total asset turnover (The total assets at the beginning of last year were $2,690,000.) (Round your answers to 2 decimal places.) h. The debt-to-equity ratio. (Round your answers to 2 decimal places.) 1. The times interest earned ratio. (Round your answers to 2 decimal places.) 1. The equity multiplier. (The total stockholders' equity at the beginning of last year totaled $1,563,000.) (Round your answers to 2 decimal places.) Show less This Year Last Year a Working capital b. Current ratio c Acid-test ratio d. Average collection period days days e. Average sale period days days t. Operating cycle days days 9. Total asset tumover h. Debt-to-equity ratio Times interest earned ratio Equity multiplier 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 Plant and equipment, net Total assets Liabilities and Stockholders' Equity Liabilities: Current liabilities Bonds payable, 12% Total liabilities Stockholders' equity: Common stock, $15 par Retained earnings Total stockholders' equity % % Reg 1 Reg 2A Reg 28 ces Present the income statement in common-size format down through net income. (Round your answers to 1 decimal place.) Sabin Electronics Common-Size Income Statements This Year Last Year Sales Cost of goods sold Gross margin Selling and administrative expenses Not operating income Interest expense Net income before taxes income taxes % Net Income %
