| | BUS-FPX4061 - Managerial Accounting Principles |
| | Assessment 10: Ratio Analysis Worksheet |
| | Problem 1 | | | | | | | | | | | | | | | | | | | | Input values |
| | Solve the given problem based on the following scenario. | | | | | | | | | | | | | | | | | | | | Company name | | | Crouch Corp. |
| | Crouch Corp.'s balance sheet and income statement, including all credit sales, are given in the table below. | | | | | | | | | | | | | | | | | | | | Tax rate | | | 20% |
| | As of December 31, 2016: | | | | | | | | | | | | | | | | | | | | Balance sheet date | | | 12/31/17 |
| | · | Inventories were $15,660. | | | | | | | | | | | | | | | | | | | | | | 12/31/16 |
| | · | Total assets were $85,410. | | | | | | | | | | | | | | | | | | | Inventories | | | $15,660 |
| | · | Common stock was $31,950. | | | | | | | | | | | | | | | | | | | Total assets | | | $85,410 |
| | · | Retained earnings were $11,430. | | | | | | | | | | | | | | | | | | | Common stock | | | $31,950 |
| | | | | | | | | | | | | | | | | | | | | | Retained earnings | | | $11,430 |
| | Crouch Corp. Income Statement (December 31, 2017) | | | | | | | | | | | | | | | | | | | | Crouch Corp. Income Statement (December 31, 2017) |
| | Sales | | | | | | | | $ 283,950 | | | | | | | | | | | | Sales | | | | | 283,950 |
| | Cost of goods sold | | | | | | | | 212,490 | | | | | | | | | | | | Cost of goods sold | | | | | 212,490 |
| | Gross profit | | | | | | | | 71,460 | | | | | | | | | | | | Gross profit | | | | | 71,460 |
| | Operating expenses | | | | | | | | 44,280 | | | | | | | | | | | | Operating expenses | | | | | 44,280 |
| | Interest expenses | | | | | | | | 1,980 | | | | | | | | | | | | Interest expenses | | | | | 1,980 |
| | Income before taxes | | | | | | | | 25,200 | | | | | | | | | | | | Income before taxes | | | | | 25,200 |
| | Taxes (at 20%) | | | | | | | | 5,040 | | | | | | | | | | | | Taxes (at 20%) | | | | | 5,040 |
| | Net income | | | | | | | | $ 20,160 | | | | | | | | | | | | Net income | | | | | 20,160 |
| | | | | | | | | | | | | | | | | | | | | | Crouch Corp. Balance Sheet (December 31, 2017) |
| | Crouch Corp. Balance Sheet (December 31, 2017) | | | | | | | | | | | | | | | | | | | | Assets | | | Amount ($) | Liability and Equity | | | Amount ($) |
| | Assets | | | Amount ($) | | | Liability and Equity | | | | | Amount ($) | | | | | | | | | Cash | | | 5,490 | Accounts payable | | | 10,350 |
| | Cash | | | | 5,490 | | Accounts payable | | | | | | 10,350 | | | | | | | | Short-term investment | | | 6,210 | Accrued wages payable | | | 2,970 |
| | Short-term investment | | | | 6,210 | | Accrued wages payable | | | | | | 2,970 | | | | | | | | Accounts receivable | | | 10,890 | Income taxes payable | | | 2,340 |
| | Accounts receivable | | | | 10,890 | | Income taxes payable | | | | | | 2,340 | | | | | | | | Notes receivable | | | 2,700 | Notes payable (long-term) | | | 27,000 |
| | Notes receivable | | | | 2,700 | | Notes payable (long-term) | | | | | | 27,000 | | | | | | | | Inventory | | | 12,150 | Common stock | | | 31,500 |
| | Inventory | | | | 12,150 | | Common stock | | | | | | 31,500 | | | | | | | | Prepaid expenses | | | 1,800 | Retained earnings | | | 31,590 |
| | Prepaid expenses | | | | 1,800 | | Retained earnings | | | | | | 31,590 | | | | | | | | Plant | | | 66,510 |
| | Plant | | | | 66,510 | | | | | | | | | | | | | | | | Total assets | | | 105,750 | Total liability and equity | | | 105,750 |
| | Total assets | | | | 105,750 | | Total liability and equity | | | | | | 105,750 |
| | | | | | | | | | | | | | | | | | | | | | | | TRUE |
| | Compute the following and show your work. | | | | | | | | | | | | | | | | | | | | | | TRUE |
| | Ratio | | | | | | | | Calculation |
| | Current ratio |
| | Days' sales uncollected |
| | Days' sales in inventory |
| | Times interest earned |
| | Total asset turnover |
| | Return on common stockholders' equity |
| | Acid-test ratio |
| | Inventory turnover |
| | Debt-to-equity ratio |
| | Profit margin ratio |
| | Return on total assets |