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 104,000 0 594,000 1,035,000 26.000 1,259,000 1,251,000 $ 5,510,000 $ 240,000 27,000 390,000 685,000 11,000 1,373,000 1.420.000 $ 2,793,000 Assets Current assets Cash Marketable securities Accounts receivable, net Inventory Prepaid expenses Total current assets Plant and equipment, net Total assets Liabilities and Stockholdere Iquity Liabilities Current liabilities Bonds payable, 12% Total liabilities Stockholders' equity Common stock, $15 par Retained earnings Total stockholders equity Total llabilities and stockholders' equity $ $ 845,000 700,000 1.545,000 520,000 700.000 1,220,000 780,000 1,165,000 1,965,000 $ 3,510,000 780,000 293,000 1.575.000 $ 2,793,000 Sabin Electronics Comparative Income Statement and Reconciliation This Year Sales $ 5,450,000 Cost of goods sold 3,965,000 Gross margin 1,485,000 Selling and administrative expenses 671 000 Net operating income 814,000 Interest expense 34,000 Net income before taxes 730,000 Income taxes (30%) 219,000 Net income 511,000 Connon dividends 119,000 Net Incone retained 392,000 Beginning retained earnings 293,000 Endine retained earnings $1,105,000 Last Year $ 4,620,000 3,500,000 1,080,000 566,000 514,000 34.000 430,000 129,000 301,000 98.000 203,000 590,000 $ 793,000 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 3/0, 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 ratlos for both this year and last year a. The amount of working capital b. The current ratio c. The acid-test ratio d. The average collection period. (The accounts receivable at the beginning of last year totaled $340,000.) e. The average sale period. (The inventory at the beginning of last year totaled $590,000.) 1. The operating cycle THE The con - Chapter 14 Saved Reg 1 Reg 2A Reg 28 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. 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.) (Use 365 days in a year. Round your intermediate calculations and final answers to 2 decimal place.) e. The average sale period. (The inventory at the beginning of last year totaled $590,000.) (Use 365 days in a year. Round your intermediate calculations and final answers to 2 decimal place.) f. The operating cycle. (Use 365 days in a year. Round your intermediate calculations and final answers to 2 decimal place.) 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.) 3. 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 days days a. Working capital b. Current ratio Acid-test ratio d Average collection period e Average sale period 1 Operating cycle 9 Total asset turnover h Debt-to-equity ratio Times interest earned ratio Equity multiplier days days days days Present the balance sheet in common-size format. (Round your answers to 1 decimal place.) Last Year % es Sabin Electronics Common-Size Balance Sheets This 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, S15 par Retained earnings Total stockholders' equity Total liabilities and equity % % % % % % Complete this question by entering your answers in the tabs below. Reg 1 Reg 2A Reg 2B 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 96 % Cost of goods sold Gross margin Selling and administrative expenses Net operating income Interest expense Net income before taxes Income taxes Net income % %