Welcome to Westonci.ca, the place where your questions are answered by a community of knowledgeable contributors. Experience the ease of finding reliable answers to your questions from a vast community of knowledgeable experts. Get precise and detailed answers to your questions from a knowledgeable community of experts on our Q&A platform.
Sagot :
To complete the 2006 balance sheet for FAA Industry with the given information, we need to determine various financial figures. Here is the step-by-step breakdown of how to calculate these values:
1. Sales and Gross Profit Calculation:
- Sales: Br. 1,800,000
- Gross Profit Margin: 25%
- Gross Profit = Sales Gross Profit Margin = Br. 1,800,000 0.25 = Br. 450,000
2. Cost of Goods Sold (COGS):
- COGS = Sales - Gross Profit = Br. 1,800,000 - Br. 450,000 = Br. 1,350,000
3. Inventories Calculation:
- Inventory Turnover = 6 times
- Inventories = COGS / Inventory Turnover = Br. 1,350,000 / 6 = Br. 225,000
4. Average Collection Period and Accounts Receivable Calculation:
- Average Collection Period = 40 days
- Days in Year = 360
- Accounts Receivable = (Sales / Days in Year) Average Collection Period = (Br. 1,800,000 / 360) 40 = Br. 200,000
5. Total Current Assets Calculation:
- Cash: Br. 30,000
- Accounts Receivable: Br. 200,000
- Inventories: Br. 225,000
- Total Current Assets = Cash + Accounts Receivable + Inventories = Br. 30,000 + Br. 200,000 + Br. 225,000 = Br. 455,000
6. Total Assets Calculation:
- Total Asset Turnover Ratio: 1.20 times
- Total Assets = Sales / Total Asset Turnover Ratio = Br. 1,800,000 / 1.20 = Br. 1,500,000
7. Total Liabilities and Stockholders’ Equity Calculation:
- Debt Ratio: 60%
- Total Liabilities = Total Assets Debt Ratio = Br. 1,500,000 0.60 = Br. 900,000
- Stockholders' Equity = Br. 600,000
- Total Liabilities and Stockholders' Equity = Total Liabilities + Stockholders' Equity = Br. 900,000 + Br. 600,000 = Br. 1,500,000
8. Accounts Payable Calculation:
- Accounts Payable Percentage: 25%
- Accounts Payable = 25% of Total Liabilities = 0.25 * Br. 900,000 = Br. 225,000
9. Total Current Liabilities Calculation:
- Current Ratio: 1.60
- Total Current Liabilities = Total Current Assets / Current Ratio = Br. 360,000 / 1.60 = Br. 225,000
Now, putting all these values into the balance sheet:
FAA Industry Balance Sheet December 31, 2006
| Assets | Br. | Liabilities & Stockholders' Equity | Br. |
|-------------------------------|------------------|--------------------------------------|----------------|
| Cash | 30,000 | Accounts Payable | 225,000 |
| Marketable Securities | - | Notes Payable | - |
| Accounts Receivable | 200,000 (b)______| Accruals | - |
| Inventories | 225,000 (d)______| Total Current Liabilities | 225,000 (e)__-__?|
| Total Current Assets | 455,000 (f)__?_? | Long-term Debt | 675,000 (g) |
| Net Fixed Assets | 1,045,000 | Stockholders' Equity | 600,000 |
| Total Assets | 1,500,000 (i)____| Total Liabilities & Stock. Equity | 1,500,000 (j)__?|
Note:
- For net fixed assets, we used the value of Total Assets (1,500,000) minus Total Current Assets (455,000) = 1,045,000.
- Long-term debt is calculated as Total Liabilities (900,000) - Total Current Liabilities (225,000) = 675,000.
Thus, the balance sheet is correctly completed and balanced.
1. Sales and Gross Profit Calculation:
- Sales: Br. 1,800,000
- Gross Profit Margin: 25%
- Gross Profit = Sales Gross Profit Margin = Br. 1,800,000 0.25 = Br. 450,000
2. Cost of Goods Sold (COGS):
- COGS = Sales - Gross Profit = Br. 1,800,000 - Br. 450,000 = Br. 1,350,000
3. Inventories Calculation:
- Inventory Turnover = 6 times
- Inventories = COGS / Inventory Turnover = Br. 1,350,000 / 6 = Br. 225,000
4. Average Collection Period and Accounts Receivable Calculation:
- Average Collection Period = 40 days
- Days in Year = 360
- Accounts Receivable = (Sales / Days in Year) Average Collection Period = (Br. 1,800,000 / 360) 40 = Br. 200,000
5. Total Current Assets Calculation:
- Cash: Br. 30,000
- Accounts Receivable: Br. 200,000
- Inventories: Br. 225,000
- Total Current Assets = Cash + Accounts Receivable + Inventories = Br. 30,000 + Br. 200,000 + Br. 225,000 = Br. 455,000
6. Total Assets Calculation:
- Total Asset Turnover Ratio: 1.20 times
- Total Assets = Sales / Total Asset Turnover Ratio = Br. 1,800,000 / 1.20 = Br. 1,500,000
7. Total Liabilities and Stockholders’ Equity Calculation:
- Debt Ratio: 60%
- Total Liabilities = Total Assets Debt Ratio = Br. 1,500,000 0.60 = Br. 900,000
- Stockholders' Equity = Br. 600,000
- Total Liabilities and Stockholders' Equity = Total Liabilities + Stockholders' Equity = Br. 900,000 + Br. 600,000 = Br. 1,500,000
8. Accounts Payable Calculation:
- Accounts Payable Percentage: 25%
- Accounts Payable = 25% of Total Liabilities = 0.25 * Br. 900,000 = Br. 225,000
9. Total Current Liabilities Calculation:
- Current Ratio: 1.60
- Total Current Liabilities = Total Current Assets / Current Ratio = Br. 360,000 / 1.60 = Br. 225,000
Now, putting all these values into the balance sheet:
FAA Industry Balance Sheet December 31, 2006
| Assets | Br. | Liabilities & Stockholders' Equity | Br. |
|-------------------------------|------------------|--------------------------------------|----------------|
| Cash | 30,000 | Accounts Payable | 225,000 |
| Marketable Securities | - | Notes Payable | - |
| Accounts Receivable | 200,000 (b)______| Accruals | - |
| Inventories | 225,000 (d)______| Total Current Liabilities | 225,000 (e)__-__?|
| Total Current Assets | 455,000 (f)__?_? | Long-term Debt | 675,000 (g) |
| Net Fixed Assets | 1,045,000 | Stockholders' Equity | 600,000 |
| Total Assets | 1,500,000 (i)____| Total Liabilities & Stock. Equity | 1,500,000 (j)__?|
Note:
- For net fixed assets, we used the value of Total Assets (1,500,000) minus Total Current Assets (455,000) = 1,045,000.
- Long-term debt is calculated as Total Liabilities (900,000) - Total Current Liabilities (225,000) = 675,000.
Thus, the balance sheet is correctly completed and balanced.
Thank you for your visit. We are dedicated to helping you find the information you need, whenever you need it. Thank you for your visit. We're dedicated to helping you find the information you need, whenever you need it. Thank you for visiting Westonci.ca, your go-to source for reliable answers. Come back soon for more expert insights.
