Question

The company MONTES, SA is dedicated to the furniture marketing business, it has the following accounts for analysis: Real estate for $15,500, vehicles for $8,000, long-term debt for $9,100, suppliers for $8,500, short-term debt for $9,500. It has inventories of $7,500, capital for $7,500, reserves for $2,500, clients for $6,500 and cash of $1,100 (data worked in thousands). It is known that, in the last year, the company has credit sales of $5,200 and cash sales of $3,400. The company has sales costs of $2,700; variable expenses of $1,100 (data in thousands); and variable costs correspond to 20% of sales revenue. Based on the above, carry out the following activities: 1. Prepare the company's financial statement to be presented to the board of directors. 2. Determine the accounts and create the general balance sheet of the financial statements for the company. 3. Perform the financial analysis of the company for the current period.

185

likes
923 views

Answer to a math question The company MONTES, SA is dedicated to the furniture marketing business, it has the following accounts for analysis: Real estate for $15,500, vehicles for $8,000, long-term debt for $9,100, suppliers for $8,500, short-term debt for $9,500. It has inventories of $7,500, capital for $7,500, reserves for $2,500, clients for $6,500 and cash of $1,100 (data worked in thousands). It is known that, in the last year, the company has credit sales of $5,200 and cash sales of $3,400. The company has sales costs of $2,700; variable expenses of $1,100 (data in thousands); and variable costs correspond to 20% of sales revenue. Based on the above, carry out the following activities: 1. Prepare the company's financial statement to be presented to the board of directors. 2. Determine the accounts and create the general balance sheet of the financial statements for the company. 3. Perform the financial analysis of the company for the current period.

Expert avatar
Hermann
4.6
128 Answers
1. **Income Statement**:
- Calculate Total Revenue:
\$5,200,000 + \$3,400,000 = \$8,600,000
- Given Cost of Goods Sold (COGS):
\$2,700,000
- Calculate Variable Costs (20% of Revenue):
0.20 \times \$8,600,000 = \$1,720,000
- Calculate Gross Profit:
\$8,600,000 - \$2,700,000 - \$1,720,000 = \$4,180,000
- Given Variable Expenses:
\$1,100,000
- Calculate Net Income:
\$4,180,000 - \$1,100,000 = \$3,080,000

2. **Balance Sheet**:
- **Assets**:
- Real Estate:
\$15,500
- Vehicles:
\$8,000
- Inventories:
\$7,500
- Clients:
\$6,500
- Cash:
\$1,100
- Total Assets:
15,500 + 8,000 + 7,500 + 6,500 + 1,100 = 33,100
- **Liabilities**:
- Long-term Debt:
\$9,100
- Suppliers:
\$8,500
- Short-term Debt:
\$9,500
- Total Liabilities:
9,100 + 8,500 + 9,500 = 27,100
- **Equity**:
- Capital:
\$7,500
- Reserves:
\$2,500
- Total Equity:
7,500 - 2,500 = 6,000

3. **Financial Analysis**:
- Calculate Current Ratio:
\frac{15,100}{19,100} = 0.80
- Calculate Quick Ratio (excluding inventories):
\frac{15,100 - 7,500}{19,100} = 0.54
- Calculate Debt to Equity Ratio:
\frac{27,100}{6,000} = 4.52
- Calculate Return on Equity (using net income and equity):
\frac{\$3,080,000}{6,000} \times 100 = 51.33\%

Frequently asked questions (FAQs)
Math Question: What is the derivative of the hyperbolic function f(x) = sinh(2x) + cosh(3x) at x = 0?
+
What is the product of 12 and 34?
+
What is the value of f(x) if f(x) = c, where c is a constant, for all values of x?
+
New questions in Mathematics
1 + 1
Eight acts are scheduled to perform in a variety show how many different ways are there to schedule their appearances show your work
Y=-x^2-8x-15 X=-7
Calculate the equation of the tangent line ay=sin(x) cos⁑(x)en x=Ο€/2
3(4x-1)-2(x+3)=7(x-1)+2
(5-(4-3)*3)-(8+5))
What’s 20% of 125?
Credit title that represents a payment order. This model, which emerged in Brazil, can only be issued in two specific situations: in the purchase and sale of commercial products or in the provision of services. Select the correct alternative: Question 6Answer The. Present value B. Promissory note w. Present value d. Duplicate It is. Bill of exchange
During a fishing trip Alex notices that the height h of the tide (in metres) is given by h=1βˆ’(1/2)*cos(Ο€t/6) where t is measued in hours from the start of the trip. (a) Enter the exact value of h at the start of the trip in the box below.
It is known that the content of milk that is actually in a bag distributes normally with an average of 900 grams and variance 25 square grams. Suppose that the cost in pesos of a bag of milk is given by 𝐢(π‘₯) = { 3800 𝑠𝑖 π‘₯ ≀ 890 4500 𝑠𝑖 π‘₯ > 890 Find the expected cost.
Convert 5/9 to a decimal
Which of the methods below can be used to workout 95% of an amount? a. Dividing the amount 100 and multiply by 95 b. Working out 5% of the amount and taking it away from the full amount c. Dividing 95 by 100 and multiplying the answer by the amount d. Dividing the amount by 95 and then multiply by 100
At the dance there are 150 boys the rest are girls. If 65% are girls what is the total amount in the room
Find the minimum value of the function y = -4 x3 + 60 x2 -252 x + 8 for values of x between x = 0 and x = 9 Enter the value of the function, not the value of x
16.What payment (deposit) made at the end of each month will accumulate to $10473 in 13 years at 7.9% compounded monthly? Enter to the nearest cent (two decimals). Do not use $ signs or commas in the answer.
A natural gas company has a fixed rate of 1,320 pesos plus 1,590 pesos per cubic meter of gas consumed monthly per customer. Indicate the cost function to determine the value in pesos of the cubic meters of gas consumed in a month per customer. How much did a customer who consumed 18 cubic meters of gas pay? If a customer paid 34,710 pesos, how many cubic meters of gas did he consume?
The blood types of individuals in society are as follows: A: 30%, B: 25%, AB: 20%, 0: 25%. It is known that the rates of contracting a certain disease according to blood groups are as follows: A: 7%, B: 6%, AB: 7%, 0: 4%. Accordingly, if a person selected by chance is known to have this disease, what is the probability of having blood group O?
Square root of 169 with steps
y’’ -4y’ +4y = (12x^2 -6x)e^2x Y(0)= 1 Y’(0)=0 Y(x)=c1y1+c2y2+yp
An invoice for €2,880 plus default interest of €48.40 was paid on October 28th. Interest rate 5.5%. When was the bill due?