Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Vaughn Corporation was formed 5 years ago through a public subscription of common stock. Daniel Brown, who owns 15% of the common stock, was one

Vaughn Corporation was formed 5 years ago through a public subscription of common stock. Daniel Brown, who owns 15% of the common stock, was one of the organizers of Vaughn and is its current president. The company has been successful, but it currently is experiencing a shortage of funds. On June 10, 2021, Daniel Brown approached the Topeka National Bank, asking for a 24-month extension on two $35,140 notes, which are due on June 30, 2021, and September 30, 2021. Another note of $5,990 is due on March 31, 2022, but he expects no difficulty in paying this note on its due date. Brown explained that Vaughns cash flow problems are due primarily to the companys desire to finance a $301,430 plant expansion over the next 2 fiscal years through internally generated funds. The commercial loan officer of Topeka National Bank requested the following financial reports for the last 2 fiscal years.

Vaughn Corporation Balance Sheet March 31

Assets

2021

2020

Cash

$18,340 $12,500

Notes receivable

147,090 132,010

Accounts receivable (net)

132,350 125,250

Inventories (at cost)

105,410 49,960

Plant & equipment (net of depreciation)

1,434,630 1,411,230

Total assets

$1,837,820 $1,730,950
Liabilities and Owners Equity

Accounts payable

$79,720 $91,760

Notes payable

76,270 61,120

Accrued liabilities

5,340 11,960

Common stock (130,000 shares, $10 par)

1,305,620 1,311,870

Retained earningsa

370,870 254,240

Total liabilities and stockholders equity

$1,837,820 $1,730,950
aCash dividends were paid at the rate of $1 per share in fiscal year 2020 and $2 per share in fiscal year 2021.

Vaughn Corporation Income Statement For the Fiscal Years Ended March 31

2021

2020

Sales revenue

$3,028,020 $2,712,300

Cost of goods solda

1,534,160 1,416,420

Gross margin

1,493,860 1,295,880

Operating expenses

861,150 775,180

Income before income taxes

632,710 520,700

Income taxes (40%)

253,084 208,280

Net income

$379,626 $312,420
aDepreciation charges on the plant and equipment of $99,460 and $102,440 for fiscal years ended March 31, 2020 and 2021, respectively, are included in cost of goods sold.

(a) Compute the following items for Vaughn Corporation. (Round answers to 2 decimal places, e.g. 2.25 or 2.25%.)

1. Current ratio for fiscal years 2020 and 2021.
2. Acid-test (quick) ratio for fiscal years 2020 and 2021.
3. Inventory turnover for fiscal year 2021.
4. Return on assets for fiscal years 2020 and 2021. (Assume total assets were $1,672,060 at 3/31/19.)
5. Percentage change in sales, cost of goods sold, gross margin, and net income after taxes from fiscal year 2020 to 2021.

2020

2021

1.

Current ratio

enter the ratio rounded to 2 decimal places

:1

enter the ratio rounded to 2 decimal places

:1
2.

Acid-test (quick) ratio

enter the ratio rounded to 2 decimal places

:1

enter the ratio rounded to 2 decimal places

:1
3.

Inventory turnover

enter the inventory turnover rounded to 2 decimal places

times
4.

Return on assets

enter the return on assets in percentages rounded to 2 decimal places

%

enter the return on assets in percentages rounded to 2 decimal places

%

5.

Percent Changes

Percent Increase

Sales revenue

enter percentages rounded to 2 decimal places

%

Cost of goods sold

enter percentages rounded to 2 decimal places

%

Gross margin

enter percentages rounded to 2 decimal places

%

Net income after taxes

enter percentages rounded to 2 decimal places

%

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

The Pricing Strategy Audit

Authors: Kent B. Monroe

1st Edition

1907766006, 978-1907766008

More Books

Students also viewed these Accounting questions

Question

2. Identify conflict triggers in yourself and others

Answered: 1 week ago