In: Finance
Complete the balance sheet and sales information in the table that follows for J. White Industries using the following financial data:
Total assets turnover: 1.9
Gross profit margin on sales: (Sales - Cost of goods sold)/Sales =
25%
Total liabilities-to-assets ratio: 40%
Quick ratio: 1.00
Days' sales outstanding (based on 365-day year): 36.5 days
Inventory turnover ratio: 3.50
Do not round intermediate calculations. Round your answers to the nearest whole dollar.
Partial Income Statement Information | |
Sales | $ |
Cost of goods sold |
Balance Sheet | ||||||
Assets | Liabilities and Equity | |||||
Cash | $ | Accounts payable | $ | |||
Accounts receivable | Long-term debt | 50,000 | ||||
Inventories | Common stock | |||||
Fixed assets | Retained earnings | 100,000 | ||||
Total assets | $ | 400,000 | Total liabilities and equity | $ |
Calculating the Balance Sheet and Income Statement information:-
- Total Asset Turnover = Net Sales/Total Assets
1.9 = Net Sales/$400,000
Net Sales = $760,000
- Gross profit margin on sales= (Sales - Cost of goods sold)/Sales
0.25 = (680,000-COGS)/760,000
190,000 = 760,000-COGS
COGS = $ 570,000
- Total liabilities-to-assets ratio = Total liabilities/Total Assets
0.40 = Total liabilities/$400,000
Total liabilities = $160,000
- Total liabilities = Accounts Payable + Long-term debt
160,000 = Accounts Payable + 50,000
Accounts Payable = $110,000
- Days' sales outstanding = (Accounts Receivables/Net Sales)*365
36.5 = (Accounts Receivables/760,000)*365
Accounts Receivables = $ 76,000
- Inventory turnover ratio = COGS/Inventory
3.50 = 570,000/Inventory
Inventory = $162,857
- Quick ratio = (Cash +Accounts receivable)/Accounts Payable
1.00 = (Cash + 76,000)/110,000
Cash = $34,000
- Total Assets = Cash +Accounts receivable + Inventory + Fixed assets
400,000 = 34,000 + 76,000 + 162,857 + Fixed Assets
Fixed assets = $127,143
- Total Assets = Total liabilities and Equity = $400,000
Total liabilities and Equity = Total Liabilities + Common stock + Retained Earnings
400,000 = 160,000 + Common stock + 100,000
Common stock = $140,000
If you need any clarification regarding this solution, then you can ask in comments
If you like my answer then please Up-vote as it will be motivating.