91Ó°ÊÓ

Question:The income statement for Vermont Communications follows. Assume VermontCommunications signed a 3-month, 3%, \(6,000 note on June 1, 2018, and that thiswas the only note payable for the company.

Vermont Communications
Income Statement
Year Ended July 31, 2018
Net Sales Revenue		\) 26,500
Cost of Goods Sold		12,200
Gross Profit		14,300
Operating Expenses:
Selling Expenses	\( 690
Administrative Expenses	1,550
Total Operating Expenses		2,240
Operating Income		12,060
Other Income and (Expenses):
Interest Expense	?
Total Other Income and (Expenses)		?
Net Income before Income Tax Expense		?
Income Tax Expense		2,410
Net Income		\) ?

Requirements

1. Fill in the missing information for Vermont’s year ended July 31, 2018, incomestatement. Round to the nearest dollar.

2. Compute the times-interest-earned ratio for the company. Round to twodecimals.

Step by step solution

01

Completing Income Statement

$$\begin{gathered} \mathbf{Interest}\mathbf{}\mathbf{Expense}\mathbf{=}\mathbf{Notes}\mathbf{}\mathbf{Payable}\mathbf{×}\mathbf{Rate}\mathbf{×}\frac{\mathbf{No}\mathbf{.}\mathbf{}\mathbf{of}\mathbf{}\mathbf{Months}}{\mathbf{12}} \\ \mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{=}\mathbf{\$}\mathbf{6}\mathbf{,}\mathbf{000}\mathbf{×}\frac{\mathbf{3}}{\mathbf{100}}\mathbf{×}\frac{\mathbf{2}}{\mathbf{12}} \\ \mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{=}\mathbf{\$}\mathbf{30} \end{gathered}$$

Vermont Communications
Income Statement
Year Ended July 31, 2018
Net Sales Revenue		$ 26,500
Cost of Goods Sold		12,200
Gross Profit		14,300
Operating Expenses:
Selling Expenses	$ 690
Administrative Expenses	1,550
Total Operating Expenses		2,240
Operating Income		12,060
Other Income and (Expenses):
Interest Expense	30
Total Other Income and (Expenses)		30
Net Income before Income Tax Expense		12,030
Income Tax Expense		2,410
Net Income		$ 9,620

02

Computation of ratio

$\begin{array}{rcl}\mathbf{Times}\mathbf{}\mathbf{Interest}\mathbf{}\mathbf{Earned}\mathbf{}\mathbf{Ratio}& \mathbf{=}& \frac{\mathbf{Operating}\mathbf{}\mathbf{Income}}{\mathbf{Interest}\mathbf{}\mathbf{Expense}}\\ \mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}& \mathbf{=}& \frac{\mathbf{\$}\mathbf{12}\mathbf{,}\mathbf{060}}{\mathbf{\$}\mathbf{30}}\\ \mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}\mathbf{}& \mathbf{=}& \mathbf{402}\mathbf{}\mathbf{times}\end{array}$

Unlock Step-by-Step Solutions & Ace Your Exams!

• Full Textbook Solutions

  Get detailed explanations and key concepts

• Unlimited Al creation

  Al flashcards, explanations, exams and more...

• Ads-free access

  To over 500 millions flashcards

• Money-back guarantee

  We refund you if you fail your exam.

Over 30 million students worldwide already upgrade their learning with 91Ó°ÊÓ!