At Westonci.ca, we connect you with experts who provide detailed answers to your most pressing questions. Start exploring now! Connect with professionals ready to provide precise answers to your questions on our comprehensive Q&A platform. Explore comprehensive solutions to your questions from knowledgeable professionals across various fields on our platform.
Sagot :
To complete the FAA Industry balance sheet for December 31, 2006, let's analyze and calculate the missing values step-by-step using the provided information.
1. Sales and gross profit margin:
- Sales totaled Br. 1,800,000.
- Gross profit margin was 25%.
From this, we can calculate:
- Gross profit = [tex]\( 0.25 \times 1,800,000 = 450,000 \)[/tex]
- Cost of goods sold (COGS) = Sales - Gross profit = [tex]\( 1,800,000 - 450,000 = 1,350,000 \)[/tex]
2. Inventory Turnover:
- Inventory Turnover = 6 times.
Inventory turnover formula is:
- Inventory Turnover = [tex]\(\frac{\text{COGS}}{\text{Inventories}}\)[/tex]
Rearranging the formula to find Inventories:
- Inventories = [tex]\(\frac{\text{COGS}}{\text{Inventory Turnover}} = \frac{1,350,000}{6} = 225,000\)[/tex]
So, [tex]\( \text{Inventories} = Br. 225,000\)[/tex]
3. Average Collection Period:
- Average Collection Period was 40 days.
We can calculate Accounts Receivable using:
- Average Collection Period = [tex]\(\frac{\text{Accounts Receivable}}{\text{Sales / Days in Year}}\)[/tex]
Rearranging to solve for Accounts Receivable:
- Accounts Receivable = [tex]\(\text{Average Collection Period} \times \frac{\text{Sales}}{\text{Days in Year}}\)[/tex]
- [tex]\( = 40 \times \frac{1,800,000}{360} = 200,000\)[/tex]
4. Current Ratio:
- Current Ratio was 1.60 times.
- Current Ratio = [tex]\(\frac{\text{Total Current Assets}}{\text{Total Current Liabilities}}\)[/tex]
Let's first aggregate the components of Total Current Assets:
- Cash = Br. 30,000
- Marketable Securities = Br. 25,000
- Accounts Receivable = Br. 200,000
- Inventories = Br. 225,000
So, Total Current Assets = [tex]\( 30,000 + 25,000 + 200,000 + 225,000 = 480,000\)[/tex]
Rearrange current ratio formula to find Total Current Liabilities:
- Total Current Liabilities = [tex]\(\frac{\text{Total Current Assets}}{\text{Current Ratio}} = \frac{480,000}{1.60} = 300,000\)[/tex]
5. Accruals:
- Given [tex]\( C = 25\% \)[/tex] of Accounts Payable.
- Accounts Payable = Br. 120,000.
Therefore, [tex]\( \text{Accruals} = 0.25 \times 120,000 = 30,000\)[/tex].
6. Total Assets:
- Total Asset Turnover ratio was [tex]\( 1.20 \)[/tex].
- Total Asset Turnover = [tex]\(\frac{\text{Sales}}{\text{Total Assets}}\)[/tex]
Rearranging to find Total Assets:
- Total Assets = [tex]\(\frac{\text{Sales}}{\text{Total Asset Turnover}} = \frac{1,800,000}{1.20} = 1,500,000\)[/tex]
7. Total Liabilities and Stockholders' Equity:
- Stockholders’ equity = Br. 600,000
Given Debt Ratio which is 60%,
- Debt Ratio = [tex]\(\frac{\text{Total Liabilities}}{\text{Total Assets}}\)[/tex]
From this, we can find Total Liabilities:
- Total Liabilities = Debt Ratio × Total Assets = [tex]\( 0.60 \times 1,500,000 = 900,000\)[/tex]
So Total Liabilities and Stockholders' Equity = [tex]\(\text{Total Liabilities} + \text{Stockholders' Equity}\)[/tex]
- [tex]\( 900,000 + 600,000 = 1,500,000\)[/tex]
8. Net Fixed Assets:
- Net Fixed Assets = Total Assets - Total Current Assets
- [tex]\(1,500,000 - 480,000 = 1,020,000\)[/tex]
9. Notes Payable:
- Given [tex]\( C = 25% \)[/tex] of Accounts Payable
- Notes Payable = [tex]\(0.25 \times 120,000 = 30,000\)[/tex]
10. Long-term Debt:
- Total Liabilities = Current Liabilities + Long-term Debt.
- Rearrange to solve for Long-term Debt:
- Long-term Debt = Total Liabilities - Total Current Liabilities.
- [tex]\( 900,000 - 300,000 = 600,000\)[/tex]
Now with all these computed values, the balance sheet can be completed as:
FAA Industry Balance sheet
December 31, 2006:
1. Cash Br. 30,000
2. Marketable Securities Br. 25,000
3. Accounts Receivable Br. 200,000
4. Inventories [tex]\( b \)[/tex] = Br. 225,000
5. Total Current Assets [tex]\( d \)[/tex] = Br. 480,000
6. Net Fixed Assets [tex]\( f \)[/tex] and [tex]\( h \)[/tex] = Br. 1,020,000
7. Total Assets [tex]\( i \)[/tex] = Br. 1,500,000
8. Notes Payable [tex]\( a \)[/tex] = Br. 30,000
9. Accruals [tex]\( c \)[/tex] = Br. 30,000
10. Total Current Liabilities = Br. 300,000
11. Long-term Debt [tex]\( g \)[/tex] = Br. 600,000
12. Stockholders' Equity Br. 600,000
13. Total Liabilities and Stockholders' Equity = Br. 1,500,000
1. Sales and gross profit margin:
- Sales totaled Br. 1,800,000.
- Gross profit margin was 25%.
From this, we can calculate:
- Gross profit = [tex]\( 0.25 \times 1,800,000 = 450,000 \)[/tex]
- Cost of goods sold (COGS) = Sales - Gross profit = [tex]\( 1,800,000 - 450,000 = 1,350,000 \)[/tex]
2. Inventory Turnover:
- Inventory Turnover = 6 times.
Inventory turnover formula is:
- Inventory Turnover = [tex]\(\frac{\text{COGS}}{\text{Inventories}}\)[/tex]
Rearranging the formula to find Inventories:
- Inventories = [tex]\(\frac{\text{COGS}}{\text{Inventory Turnover}} = \frac{1,350,000}{6} = 225,000\)[/tex]
So, [tex]\( \text{Inventories} = Br. 225,000\)[/tex]
3. Average Collection Period:
- Average Collection Period was 40 days.
We can calculate Accounts Receivable using:
- Average Collection Period = [tex]\(\frac{\text{Accounts Receivable}}{\text{Sales / Days in Year}}\)[/tex]
Rearranging to solve for Accounts Receivable:
- Accounts Receivable = [tex]\(\text{Average Collection Period} \times \frac{\text{Sales}}{\text{Days in Year}}\)[/tex]
- [tex]\( = 40 \times \frac{1,800,000}{360} = 200,000\)[/tex]
4. Current Ratio:
- Current Ratio was 1.60 times.
- Current Ratio = [tex]\(\frac{\text{Total Current Assets}}{\text{Total Current Liabilities}}\)[/tex]
Let's first aggregate the components of Total Current Assets:
- Cash = Br. 30,000
- Marketable Securities = Br. 25,000
- Accounts Receivable = Br. 200,000
- Inventories = Br. 225,000
So, Total Current Assets = [tex]\( 30,000 + 25,000 + 200,000 + 225,000 = 480,000\)[/tex]
Rearrange current ratio formula to find Total Current Liabilities:
- Total Current Liabilities = [tex]\(\frac{\text{Total Current Assets}}{\text{Current Ratio}} = \frac{480,000}{1.60} = 300,000\)[/tex]
5. Accruals:
- Given [tex]\( C = 25\% \)[/tex] of Accounts Payable.
- Accounts Payable = Br. 120,000.
Therefore, [tex]\( \text{Accruals} = 0.25 \times 120,000 = 30,000\)[/tex].
6. Total Assets:
- Total Asset Turnover ratio was [tex]\( 1.20 \)[/tex].
- Total Asset Turnover = [tex]\(\frac{\text{Sales}}{\text{Total Assets}}\)[/tex]
Rearranging to find Total Assets:
- Total Assets = [tex]\(\frac{\text{Sales}}{\text{Total Asset Turnover}} = \frac{1,800,000}{1.20} = 1,500,000\)[/tex]
7. Total Liabilities and Stockholders' Equity:
- Stockholders’ equity = Br. 600,000
Given Debt Ratio which is 60%,
- Debt Ratio = [tex]\(\frac{\text{Total Liabilities}}{\text{Total Assets}}\)[/tex]
From this, we can find Total Liabilities:
- Total Liabilities = Debt Ratio × Total Assets = [tex]\( 0.60 \times 1,500,000 = 900,000\)[/tex]
So Total Liabilities and Stockholders' Equity = [tex]\(\text{Total Liabilities} + \text{Stockholders' Equity}\)[/tex]
- [tex]\( 900,000 + 600,000 = 1,500,000\)[/tex]
8. Net Fixed Assets:
- Net Fixed Assets = Total Assets - Total Current Assets
- [tex]\(1,500,000 - 480,000 = 1,020,000\)[/tex]
9. Notes Payable:
- Given [tex]\( C = 25% \)[/tex] of Accounts Payable
- Notes Payable = [tex]\(0.25 \times 120,000 = 30,000\)[/tex]
10. Long-term Debt:
- Total Liabilities = Current Liabilities + Long-term Debt.
- Rearrange to solve for Long-term Debt:
- Long-term Debt = Total Liabilities - Total Current Liabilities.
- [tex]\( 900,000 - 300,000 = 600,000\)[/tex]
Now with all these computed values, the balance sheet can be completed as:
FAA Industry Balance sheet
December 31, 2006:
1. Cash Br. 30,000
2. Marketable Securities Br. 25,000
3. Accounts Receivable Br. 200,000
4. Inventories [tex]\( b \)[/tex] = Br. 225,000
5. Total Current Assets [tex]\( d \)[/tex] = Br. 480,000
6. Net Fixed Assets [tex]\( f \)[/tex] and [tex]\( h \)[/tex] = Br. 1,020,000
7. Total Assets [tex]\( i \)[/tex] = Br. 1,500,000
8. Notes Payable [tex]\( a \)[/tex] = Br. 30,000
9. Accruals [tex]\( c \)[/tex] = Br. 30,000
10. Total Current Liabilities = Br. 300,000
11. Long-term Debt [tex]\( g \)[/tex] = Br. 600,000
12. Stockholders' Equity Br. 600,000
13. Total Liabilities and Stockholders' Equity = Br. 1,500,000
We hope this was helpful. Please come back whenever you need more information or answers to your queries. Thanks for using our platform. We aim to provide accurate and up-to-date answers to all your queries. Come back soon. Thank you for trusting Westonci.ca. Don't forget to revisit us for more accurate and insightful answers.
