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)
What is the sum of the interior angles of an isosceles triangle with two equal angles measuring 50 degrees each?
+
What is the value of sinh(2) + cosh(1) - tanh(3) - sech(4)?
+
What is the asymptote of the exponential functions f(x) = 10^x and f(x) = e^x?
+
New questions in Mathematics
Simplify the expression sin³(x)+cos³(x), using trigonometric functions
If L (-2, -5) reflected across y = -4. What are the coordinates of L?
Express the following numbers in decimal system, where the subscript indicates the base: 110101 (SUBINDEX=2)
(5u + 6)-(3u+2)=
Find the sum of the first 41 terms of the progression that begins: 32, 24, 16, …
Calculate the minimum size of a simple random sample assuming a sampling error of 5% assuming that the population size is 100 elements
The simple average of 15 , 30 , 40 , and 45 is
TEST 123123+1236ttttt
Find the center coordinates and radius of a circle for an equation written as: 3x2 + 3y2 - 6y = —12× + 24
Twenty‐five students in a class take a test for which the average grade is 75. Then a twenty‐sixth student enters the class, takes the same test, and scores 70. The test average grade calculated with 26 students will
In an orchard there are 360 trees and they are distributed in 9 rows with the same number of trees in each row. 2 are rows of orange trees, 4 of apple trees and the rest are of pear trees. What fraction of the trees in the orchard are of each type of fruit tree? How many trees of each type are there?
2X+2=8
A company has had the following data for two consecutive years. Total, asset item 3,100,500 euros 3,300,550 euros. Net amount of business figures 4,755,250 euros /5,100 euros Average number of workers employed during the year 64/70 You can present a balance sheet in an abbreviated form
A company dedicated to the manufacture of shirts sells the units at a price of $40, the cost of each shirt is $24, a commission is paid for the sale of a unit of shirt of $2 and its fixed costs are $3500 Determine the marginal contribution
A factory produces glass for windows. The thickness X of an arbitrarily selected pane of glass is assumed to be Normally distributed with expectation μ = 4.10 and standard deviation σ = 0.04. Expectation and Standard deviation is measured in millimeters. What is the probability that an arbitrary route has a thickness less than 4.00 mm?
Let G be the center of gravity of triangle ABC. We draw through A a parallel to BC on which we take a point D so that DG⊥BG. If the area of the quadrilateral AGBD is equal to s, show that AC·BD≥2·s.
Select a variable and collect at least 50 data values. For example, you may ask the students in the college how many hours they study per week or how old they are, etc. a. Explain what your target population was. b. State how the sample was selected. c. Summarise the data by using a frequency table. d. Calculate all the descriptive measures for the data and describe the data set using the measures. e. Present the data in an appropriate way. f. Write a paragraph summarizing the data.
calculate the product of 4 and 1/8
Find the orthogonal projection of a point A = (1, 2, -1) onto a line passing through the points Pi = (0, 1, 1) and P2 = (1, 2, 3).
A plant found at the bottom of a lake doubles in size every 10 days. Yeah It is known that in 300 days it has covered the entire lake, indicate how many days it will take to cover the entire lake four similar plants.