Question
Refer to the financial statement data for Patriot Corp. for 2011 and 2010. Complete the table by computing the ratios. Must show detailed calculations for
Refer to the financial statement data for Patriot Corp. for 2011 and 2010. Complete the table by computing the ratios. Must show detailed calculations for credit beyond 50% to any correct answer.
Patriot Corp. | ||
Balance Sheet | ||
As of December 31, | 2011 | 2010 |
Assets: | ||
Cash and Cash Equivalents | $ 69,000 | $ 55,250 |
Accounts Receivable | 126,500 | 80,750 |
Inventory | 92,000 | 63,750 |
Current Assets | 287,500 | 199,750 |
Equipment | 194,063 | 148,750 |
Less: Accumulated depreciation | -38,813 | -29,750 |
Equipment-Net | 155,250 | 119,000 |
Land | 132,250 | 106,250 |
Total assets: | $575,000 | $425,000 |
Liabilities: | ||
Accounts Payable | $ 69,000 | $ 42,500 |
Accrued Salaries Payable | 51,750 | 42,500 |
Rent Expense Payable | 35,750 | 28,500 |
Income Tax Payable | 4,788 | 1,250 |
Current Liabilities | 161,288 | 114,750 |
Long-term note payable | 172,500 | 102,000 |
Total Liabilities | 333,788 | 216,750 |
Stockholders Equity: | ||
Common stock | 115,000 | 89,250 |
Retained earnings | 126,212 | 119,000 |
Total liabilities and stockholders equity: | $575,000 | $425,000 |
Patriot Corp. | ||
Income Statement | ||
For the year ended December 31, 2011 | ||
Revenues | $ 373,750 | |
Cost of goods sold | (224,250) | |
Gross Profit | $149,500 | |
Operating Expenses | ||
Depreciation expense | (9,062) | |
Salary expense | (56,063) | |
Insurance Expense | (44,850) | |
Rent Expense | (18,688) | |
Interest Expense | (6,120) | |
Total Operating Expenses | (134,783) | |
Income from Operations | 14,717 | |
Income Tax Expense | (4415) | |
Net income | $ 10,302 | |
Dividends paid to Common Shareholders | $ 3,090 |
Financial Ratio to be calculated:
2011 | 2010 | |
Current Ratio | ||
Quick Ratio | ||
Days Accounts Receivable | N/A | |
Days Inventory | N/A | |
Days Accounts Payable | N/A | |
Net Days Working Capital | N/A | |
Long-term Debt to Long-term Capital Ratio | ||
Long-term Debt to Shareholders Equity ratio | ||
Liabilities to Total Assets | ||
Interest Coverage ratio | N/A | |
N/A - Not Applicable for the given year |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started