em Clipboard Formatting Table Styles Font Styles B35 fx D > $ B Year 3 185,000 $ 80,000 104,000 11.900 380,900 514,500 895,400 $ Year 2 143,000 59,000 134.000 5,880 341,880 407,000 748,880 $ s 3 Balance Sheet 4 Cash 5 Accounts Receivable, Net 6 Inventory 7 Prepaid Insurance 8 Total Current Assets 9 Property and Equipment, Net 10 Total Assets 11 12 Current Liabilities 13 Long-term Liabilities 14 Total Liabilities 15 Contributed Capital 16 Retained Earnings 17 Total Stockholders' Equity 18 Total Liabilities and Stockholders' Equity 19 20 Income Statement 21 Net Sales (all on account) 22 Cost of Goods Sold 23 Gross Profit 24 Operating Expenses 25 Income from Operations 26 Interest Expense Sheet1 85,300 $ 284,000 369,300 299,000 227,100 526,100 895,400 S 96,800 224.000 320.800 299,000 129,080 428,080 748.880 $ $ 3,031,000 1,949,000 1,082,000 891,400 190,600 14,500 READY B $ 895.400 $ 748,880 S 85,300 $ 284,000 369,300 299,000 227,100 526,100 895,400 $ 96,800 224,000 320,800 299,000 129,080 428,080 748,880 $ 10 Total Assets 11 12 Current Liabilities 13 Long-term Liabilities 14 Total Liabilities 15 Contributed Capital 16 Retained Earnings 17 Total Stockholders' Equity 18 Total Liabilities and Stockholders' Equity 19 20 Income Statement 21 Net Sales (all on account) 22 Cost of Goods Sold 23 Gross Profit 24 Operating Expenses 25 Income from Operations 26 Interest Expense 27 Income before Income Tax Expense 28 Income Tax Expense 29 Net Income 30 $ 3,031,000 1,949,000 1,082,000 891,400 190,600 14,500 176,100 47,000 129,100 A B C to 1 times days times days 30 31 Required: 32 Compute the following liquidity ratios for Year 3. Round to the 33 required number of decimal places USING THE EXCEL. 34 ROUND FUNCTION (fx). 35 Current ratio (rounded to one decimal place) 36 Receivables turnover (rounded to two decimal places) 37 Days to collect (rounded to the nearest whole day) 38 Inventory turnover (rounded to two decimal places) 39 Days to sell (rounded to the nearest whole day) 40 41 Compute the following Solvency Ratios for Year 3. Again, USE 42 THE EXCEL ROUND FUNCTION (fx). 43 Debt to assets (rounded to two decimal places) 44 Times interest earned (rounded to one decimal place) 45 46 Compute the following Profitability Ratios for Year 3. Again, USE 47 THE EXCEL ROUND FUNCTION (fx). 48 Net profit margin (rounded to one decimal place) 49 Gross profit percentage (rounded to one decimal place) 50 51 to 1 times percent Ipercent 52 53 Sheet1 READY Attempte 312 B35 WAR B 88 fx B D 2 3 Balance Sheet 4 Cash $ Year 3 185,000 $ 80,000 104,000 11.900 380.900 514,500 895,400 $ Year 2 143.000 59,000 134.000 5,880 341,880 407.000 748,880 $ 5 Accounts Receivable, Net 6 Inventory 7 Prepaid Insurance 8 Total Current Assets 9 Property and Equipment, Net 10 Total Assets 11 12 Current Liabilities 13 Long-term Liabilities Total Liabilities 15 Contributed Capital 16 Retained Earnings 17 Total Stockholders' Equity 18 Total Liabilities and Stockholders' Equity 19 20 Income Statement 21 Net Sales (all on account) 22 Cost of Goods Sold 23 Gross Profit 24 Operating Expenses 25 Income from Operations 26 Interest Expense 27 Income before Income Tax Expense 28 Income Tax Expense 29 Net Income 30 31 Required: 85,300 $ 284,000 369 300 299.000 227,100 526,100 895,400 S 96,800 224.000 320,800 299.000 129,080 428,080 748.880 $ $ 3,031,000 1,949,000 1,0827000 891,400 190.600 14,500 176,100 47.000 $ 129,100 1. Use ratios to analyze a company's liquidity and solvency