Problem I - 30 Points
|
|
|
|
|
The following ratios have been computed for Morgan Company for 2011.
|
|
|
|
Profit margin
|
20%
|
|
|
|
|
Times interest earned
|
9 times
|
|
|
|
|
Receivables turnover
|
3 times
|
|
|
|
|
Acid-test ratio
|
02:01
|
|
|
|
|
Current ratio
|
03:01
|
|
|
|
|
Debt to total assets ratio
|
20%
|
|
|
|
|
|
|
|
|
|
Morgan Company's 2011 financial statements with missing information follow:
|
|
|
|
|
|
|
|
MORGAN COMPANY
|
|
|
|
|
Comparative Balance Sheet
|
|
|
|
|
December 31,
|
|
|
|
|
-------------------------------------------
|
Assets
|
|
2011
|
|
2,010
|
|
Cash
|
|
$30,000
|
|
45,000
|
|
Short-term Investments
|
10,000
|
|
25,000
|
|
Accounts receivable (net)
|
60,000
|
(6)
|
40,000
|
|
Inventory
|
|
65000
|
(8)
|
50,000
|
|
Property, plant, and equipment (net)
|
2,00,000
|
|
1,60,000
|
|
|
Total assets
|
3,65,000
|
(9)
|
$3,20,000
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
Accounts payable
|
25000
|
(7)
|
$30,000
|
|
Short-term notes payable
|
40,000
|
|
35,000
|
|
Bonds payable
|
20000
|
(10)
|
20,000
|
|
Common stock
|
2,20,000
|
|
2,00,000
|
|
Retained earnings
|
60,000
|
|
35,000
|
|
|
Total liabilities and stockholders' equity
|
3,65,000
|
(11)
|
$3,20,000
|
|
|
|
|
|
|
|
MORGAN COMPANY
|
|
|
|
|
Income Statement
|
|
|
|
|
For the Year Ended December 31, 2011
|
|
|
|
|
-------------------------------------------
|
Net sales
|
|
|
1,50,000
|
|
Cost of goods sold
|
|
|
75,000
|
|
Gross profit
|
|
|
75,000
|
|
Expenses:
|
|
|
|
|
|
Depreciation expense
|
5,000
|
|
|
(5)
|
|
Interest expense
|
5,000
|
|
|
|
|
Selling expenses
|
8,000
|
|
|
|
|
Administrative expenses
|
12,000
|
|
|
|
|
Total expenses
|
|
|
30000
|
(4)
|
Income before income taxes
|
|
|
45,000
|
(2)
|
|
Income tax expense
|
|
|
15000
|
(3)
|
Net income
|
|
|
30,000
|
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instructions
|
|
|
|
|
Use the above ratios and information from the Morgan Company financial statements to fill in the missing information on the financial statements. Follow the sequence indicated. Show computations that support your answers.
|