Post a New Question

Accounting-balance sheet and income statement

posted by .

Argo Sales Corporation has in recent years maintained the following relationships among the data on its financial statements:

Gross profit margin 40%
Net profit margin 10%
Rate of selling expenses to net sales 20%
Accounts receivable turnover 8 times per year
Inventory turnover 6 times per year
Quick-asset composition: 8% cash, 32% marketable securities, 60% accounts receivable
Acid-test ratio (Quick ratio) 2-to-1
Current ratio: 3-to-1
Asset turnover: 2 per year
Ratio of total assets to intangible assets 20-to-1
Ratio of accumulated depreciation to gross property, plant and equipment : 1-to-3
Ratio of accounts receivable to accounts payable: 1.5-to-1
Ratio of working capital to stockholders’ equity: 1-to-1.6
Debt/Equity ratio: 1-to-2

The corporation had a net income of $120,000 for 2004, which resulted in earnings of $5.20 per share of common stock. No common or preferred shares were sold or bought back during 2004. The corporation does not have minority share of earnings, equity income or non-recurring items. Additional information includes the following:

Capital stock authorized, issued (all in 1970), and outstanding:
Common, $10 per share per share, issued at 10% premium.
Preferred, 6% nonparticipating, $100 per share par value, issued at a 10% premium.
Market value per share of common at December 31, 2004: $78.
Preferred dividends paid in 2004: $3,000.
Times interest earned in 2004: 33.

The amounts of the following were the same at December 31, 2004, as at January 1, 2004: inventory, accounts receivable, 5% bonds payable – due 2013, total assets and total stockholders’ equity.

Assuming there is no income tax expense and specific depreciation expense, but still need the accumulated depreciation for balance sheet.

Administration expense, accrued expense payable and prepaid expenses are all backed in numbers.

All purchases and sales were on account. Assume the company uses direct write-off method to account for uncollectible accounts.

Required: Prepare in good form the balance sheet and income statement for the year ending December 31, 2004. Please show all calculations.

Please I need help in figuring out the operating income, interest expense, administrative expense on the income statement

Balance sheet: I got stuck on the gross receivables part and others. Please tell if what I have already done is correct and how to find the rest stuff.

income statement i came up with
Gross Profit 480,000
Operating expenses
Selling expenses $240,000
Adminstrative expenses

Interest expense
Net income $120,000

Balance sheet


Market Securities
Gross A/R

Allowance for doubtful accounts
Net A/R

Prepaid expenses

Total current assets
Gross property, plant & equipment
Accumulated Depreciation

Net Fixed Assets

Total Assets

Accounts Payable

Accrued Expenses

Current portion of LTD

Total Current Liabilities

Bonds payable 5%

Total Liabilities

Owners Equity

Preferred Stock

Common Stock
Additional paid-in capital
Retained Earnings
Total Owners equity
Total liabilities and owners equity


Respond to this Question

First Name
School Subject
Your Answer

Similar Questions

More Related Questions

Post a New Question