Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Using these 2 sheets, answer following quesitons: 22. What is the Fixed Asset Turnover for 2017? 1.78 2.28 1.28 0.71 23. What is the Debt-to-Assets
Using these 2 sheets, answer following quesitons:
22. What is the Fixed Asset Turnover for 2017?
1.78
2.28
1.28
0.71
23. What is the Debt-to-Assets Ratio for 2018?
0.78
0.64
0.67
0.71
24. What is the Gross Profit Margin for 2017?
0.70
0.78
0.67
0.74
25. What is the Operating Profit Margin for 2018?
0.26
0.28
0.36
0.38
BALANCE SHEET in U.S. dollars) 12/31/2017 12/31/2018 Difference Assets Current Assets Cash Acct Receivable Inventory Ttl Current Assets $ $ $ $ 75,000 $ 20,200 $ 39,000 $ 134,200 $ 65,000 $ 25,000 $ 50,000 $ 140,000 $ (10,000) 4,800 11,000 5,800 Land Fixed Assets $ Buildings $ (Accumalated Deprec.) $ Office Equip. $ Machinery $ (Accumalated Deprec.) $ Ttl Fixed Assets $ 140,000 $ 200,000 $ (20,000) $ 80,000 $ 45,000 $ (4,000) $ 441,000 $ 140,000 $ 200,000 $ (35,000) $ 90,000 $ 45,000 $ (8,000) $ 432,000 $ (15,000) 10,000 (4,000) (9,000) TOTAL ASSETS $ 575,200 $ 572,000 $ (3,200) Liabilities Current Liabilities Accounts Payable $ Notes Payable $ Accrued Payroll $ Ttl Current Liabilities $ Long-Term Liabilties Mortgage $ Bank Loan $ Ttl Long-Term Liability $ Owner's Equity $ 37,000 $ 6,000 $ 16,000 $ 59,000 $ 45,000 $ 7,000 $ 24,000 $ 76,000 $ 8,000 1,000 8,000 17,000 300,000 $ 35,000 $ 335,000 $ 181,200 $ 275,000 $ 30,000 $ 305,000 $ 191,000 $ (25,000) (5,000) (30,000) 9,800 Total Liabilities /Owner's Equity $ 575,200 $ 572,000 $ (3,200) Receipts INCOME STATEMENT (in U.S. dollars) 2017 Sales $ 564,000 $ Less Returns $ 12,500 $ $ 155,000 $ 2018 700,500 10,000 200,000 COGS Gross Profit $ 396,500 $ 490,500 Other Expenses Salaries Travel Car Leases Rent Payroll Tax Insurance Fuel/Maint. Benefits Advertising Utilities Misc. $ $ $ $ $ $ $ $ $ $ $ $ 186,000 $ 9,600 $ 7,000 $ 10,000 $ 5,000 $ 6,000 $ 2,000 $ 5,000 $ 3,000 $ 2,000 $ 1,500 $ 237,100 $ 240,000 11,000 9,000 15,000 7,000 6,000 3,000 7,000 3,500 2,500 1,600 305,600 Total Exp $ Operating Income Interest Taxes Profit After Tax $ $ $ $ 159,400 $ 15,600 $ 17,000 $ 126,800 $ 184,900 17,600 22,000 145,300Step 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