The computation is provided below:
Operating Expenses | Store 1 | Store 2 |
Lease Cost | 40000 | 75000 |
Advertising | 20000 | |
Salaries | 190000 | 250000 |
Sales Comission | 30000 | |
Store Update Cost | 100000 | |
Repairs | 25000 | |
Insurance (1K x 3 + 2k x 9) | 21000 | |
Total Operating Expenses | 280000 | 471000 |
Dave's Stores (Net Profit) | Store 1 | Store 2 |
Gross Sales | 950000 | 2010000 |
Sales Returns | 19000 | 100500 |
Net Sales | 931000 | 1909500 |
Cost of Goods Sold | 450000 | 1300000 |
Gross Margin | 481000 | 609500 |
Selling, General and Administrative | 280000 | 471000 |
Operating Profit | 201000 | 138500 |
Other Income (expense) | 5000 | |
Net Profit | 206000 | 138500 |
SG&A percentage of sales | 30.08 | 24.67 |
Net Profit % | 22.13 | 7.25 |
Dave's Stores (Asset Management) | Store 1 | Store 2 | |
Accounts Receivable | 59000 | 5000 | |
Merchandise inventory | 250000 | 42000 | |
Cash | 12000 | 32000 | |
Fixed Assets | 8000 | 90000 | |
Total Assets | 329000 | 169000 | |
Inventory Turnover | 3.72 | 45.46 | Net Sales/Merch Inventory |
Asset Turnover | 2.83 | 11.30 | Net Sales/Total Assets |
ROA% | 62.61 | 81.95 | Net Profit/Total assets x 100 |
Dave's Assets • Daves has calculated his assets for each of his stores as following: •...
5) Calculate the return on assets for a sporting goods store that has total assets of $410,000, current assets of $74,000, total liabilities of $280,000, accounts receivable of $12,000, net sales of $64,000, and operating profit margin of $30,000. A. 26.5 percent B. 7.3 percent ..C.25.0 percent D. 18.3 percent E. 8.2 percent 6) An appliance store has total assets of $2,800,000, accounts receivable of $900,000, accounts payable of $700,000, inventory valued at $1,500,000, and total liabilities of $2,500,000. In...
The following is the balance sheet of Korver Supply Company at December 31, 2020 (prior year). KORVER SUPPLY COMPANY Balance Sheet At December 31, 2020 Assets Cash Accounts receivable Inventory Furniture and fixtures (net) Total assets Liabilities and Shareholders' Equity Accounts payable (for merchandise) Notes payable Interest payable Common stock Retained earnings Total liabilities and shareholders' equity $170,000 340,000 290,000 190,000 $990,000 $ 290,000 300,000 10,500 130,000 259,500 $990,000 Transactions during 2021 (current year) were as follows: 1. Sales to...
The following is the balance sheet of Korver Supply Company at December 31, 2020 (prior year). KORVER SUPPLY COMPANY Balance Sheet At December 31, 2020 Assets Cash $ 120,000 Accounts receivable 330,000 Inventory 280,000 Furniture and fixtures (net) 150,000 Total assets $ 880,000 Liabilities and Shareholders’ Equity Accounts payable (for merchandise) $ 260,000 Notes payable 270,000 Interest payable 10,800 Common stock 110,000 Retained earnings 229,200 Total liabilities and shareholders’ equity $ 880,000 Transactions during 2021 (current year) were as follows:...
The following is the balance sheet of Kobie Supply Company at December 31, 2020 (prior year). KObie SUPPLY COMPANY Balance Sheet At December 31, 2020 Assets Cash $ 120,000 Accounts receivable 330,000 Inventory 280,000 Furniture and fixtures (net) 150,000 Total assets $ 880,000 Liabilities and Shareholders’ Equity Accounts payable (for merchandise) $ 260,000 Notes payable 270,000 Interest payable 10,800 Common stock 110,000 Retained earnings 229,200 Total liabilities and shareholders’ equity $ 880,000 Transactions during 2021 (current year) were as follows:...
The following is the balance sheet of Korver Supply Company at December 31, 2020 (prior year). KORVER SUPPLY COMPANYBalance SheetAt December 31, 2020AssetsCash$125,000Accounts receivable340,000Inventory290,000Furniture and fixtures (net)155,000Total assets$910,000Liabilities and Shareholders’ EquityAccounts payable (for merchandise)$270,000Notes payable280,000Interest payable7,000Common stock120,000Retained earnings233,000Total liabilities and shareholders’ equity$910,000Transactions during 2021 (current year) were as follows: 1.Sales to customers on account$1,000,0002.Cash collected from customers980,0003.Purchase of merchandise on account520,0004.Cash payment to suppliers530,0005.Cost of merchandise sold470,0006.Cash paid for operating expenses360,0007.Cash paid for interest on notes14,000Additional Information:The notes payable are dated June...
The following is the balance sheet of Korver Supply Company at December 31, 2020 (prior year). KORVER SUPPLY COMPANY Balance Sheet At December 31, 2020 Assets Cash $ 100,000 Accounts receivable 200,000 Inventory 150,000 Furniture and fixtures (net) 120,000 Total assets $ 570,000 Liabilities and Shareholders’ Equity Accounts payable (for merchandise) $ 150,000 Notes payable 160,000 Interest payable 4,000 Common stock 110,000 Retained earnings 146,000 Total liabilities and shareholders’ equity $ 570,000 Transactions during 2021 (current year) were as follows:...
The following is the balance sheet of Korver Supply Company at December 31, 2020 (prior year). KORVER SUPPLY COMPANY Balance Sheet At December 31, 2020 Assets Cash$160,000 Accounts receivable 320,000 Inventory 270,000 Furniture and fixtures (net) 180,000 Total assets$930,000 Liabilities and Shareholders’ Equity Accounts payable (for merchandise)$270,000 Notes payable 280,000 Interest payable 7,000 Common stock 110,000 Retained earnings 263,000 Total liabilities and shareholders’ equity$930,000 Transactions during 2021 (current year) were as follows: 1.Sales to customers on account$930,000 2.Cash collected from...
The following is the balance sheet of Korver Supply Company at December 31, 2020 (prior year). KORVER SUPPLY COMPANY Balance Sheet At December 31, 2020 Assets $125,000 340,000 290,000 155,000 Cash Accounts receivable Inventory Furniture and fixtures (net) $910,000 Total assets Liabilities and Shareholders' Equity Accounts payable (for merchandise) Notes payable Interest payable Common stock $270,000 280,000 7,000 120,000 233,000 Retained earnings Total liabilities and shareholders' equity $910,000 Transactions during 2021 (current year) were as follows: 1. Sales to customers...
KORVER SUPPLY COMPANY Balance Sheet At December 31, 2020 Assets Cash Accounts receivable Inventory Furniture and fixtures Inet) Total assets Liabilities and shareholders' Equity Accounts payable for merchandise) Notes payable Interest payable Common stock Retained earnings Total liabilities and shareholders' equity $115,000 230.000 180,000 135,000 $660,000 ook $180,000 190,000 9,500 140.000 140,500 $660,000 Transactions during 2021 (current year) were as follows: 1. Sales to customers on account 2. Cash collected from customers 3. Purchase of merchandise on account 4. Cash...
Exercise 3-9 (Static) Balance sheet preparation (LO3-2, 3-3] The following is the balance sheet of Korver Supply Company at December 31. 2020 (prior year). 6.25 points 8 02:52:31 KORVER SUPPLY COMPANY Balance Sheet At December 31, 2020 Assets Cash Accounts receivable Inventory Furniture and fixtures (net) Total assets Liabilities and Shareholders' Equity Accounts payable (for merchandise) Notes payable Interest payable Common stock Retained earnings Total liabilities and shareholders' equity $120,000 300,000 200,000 150,000 $770,000 eBook Print References $190,000 200,000 6,000...