Scribd Logo
Upload

Welcome to Scribd!

  • FS Anaylsis - Reconstruction

    Uploaded by

    Angel Rubios
    20 views5 pages
    The document discusses reconstructing financial statements using ratios. It provides examples of calculating specific financial statement line items like cash, accounts receivable, inventory, total current assets, total assets, current liabilities, long-term debt, total debt, net worth, and total liabilities and equity based on given financial ratios and sales figures. The document contains 10 questions that walk through the calculations to reconstruct the full financial statements based on the ratios and information provided.

    Original Description:

    Financial statement

    Original Title

    FS Anaylsis_reconstruction

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document discusses reconstructing financial statements using ratios. It provides examples of calculating specific financial statement line items like cash, accounts receivable, inventory, total current assets, total assets, current liabilities, long-term debt, total debt, net worth, and total liabilities and equity based on given financial ratios and sales figures. The document contains 10 questions that walk through the calculations to reconstruct the full financial statements based on the ratios and information provided.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    20 views5 pages

    FS Anaylsis - Reconstruction

    Uploaded by

    Angel Rubios
    The document discusses reconstructing financial statements using ratios. It provides examples of calculating specific financial statement line items like cash, accounts receivable, inventory, total current assets, total assets, current liabilities, long-term debt, total debt, net worth, and total liabilities and equity based on given financial ratios and sales figures. The document contains 10 questions that walk through the calculations to reconstruct the full financial statements based on the ratios and information provided.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as pdf or txt
    of 5

    7/1/2021 FS Anaylsis

    FS Anaylsis Total points 10/10

    Using Ratios to reconstruct financial statements

    Reconstruction

    https://docs.google.com/forms/d/e/1FAIpQLSd3o6MgN1qAMMTgcXW_agoRYbEzy4kH_wKCkTl8pVw1jdCKgQ/viewscore?hr_submission=ChgI1vWa… 1/5
    7/1/2021 FS Anaylsis

    1) * 1/1

    6,000

    Feedback

    Cash = 2% of total assets

    Cash = 2% x P300,000

    Cash = P6,000

    2) * 1/1

    75,000

    Feedback

    Sales / Accounts Receivable = 10x

    Accounts receivable = 750,000/10

    Accounts receivable = 75,000

    3) * 1/1

    50,000

    Feedback

    Sales / Inventory = 15x

    Inventory = 750,000/15

    Inventory = 50,000

    https://docs.google.com/forms/d/e/1FAIpQLSd3o6MgN1qAMMTgcXW_agoRYbEzy4kH_wKCkTl8pVw1jdCKgQ/viewscore?hr_submission=ChgI1vWa… 2/5
    7/1/2021 FS Anaylsis

    4) * 1/1

    131,000

    Feedback

    Total Current Assets = Cash + AR + Inventory

    TCA = 6,000 + 75,000 + 50,000

    TCA = 131,000

    5) * 1/1

    300,000

    Feedback

    Sales/Total Assets = 2.5x

    Total Assets = 750,000/2.5

    Total Assets = 300,000

    6) * 1/1

    65,500

    Feedback

    Current ratio = 2x

    Current ratio = CA /CL

    Current debt or CL = CA/2

    Current debt or CL = 131,000/2

    Current debt or CL = 65,500

    https://docs.google.com/forms/d/e/1FAIpQLSd3o6MgN1qAMMTgcXW_agoRYbEzy4kH_wKCkTl8pVw1jdCKgQ/viewscore?hr_submission=ChgI1vWa… 3/5
    7/1/2021 FS Anaylsis

    7) * 1/1

    69,500

    Feedback

    Long-term debt = Total debt - Current debt

    Long-term debt = 135,000 - 65,500

    Long-term debt = 69,500

    8) * 1/1

    135,000

    Feedback

    Total debt/total assets = 45%

    Total debt = 45% x 300,000

    Total debt = 135,000

    9) * 1/1

    165,000

    Feedback

    Net worth = Total Assets - Total debt

    Net worth = 300,000 - 135,000

    Net worth = 165,000

    https://docs.google.com/forms/d/e/1FAIpQLSd3o6MgN1qAMMTgcXW_agoRYbEzy4kH_wKCkTl8pVw1jdCKgQ/viewscore?hr_submission=ChgI1vWa… 4/5
    7/1/2021 FS Anaylsis

    10) * 1/1

    300,000

    Feedback

    Total Assets = Total Liabilities and Equity

    Attach solutions here *

    Solution_Rubios …

    This form was created inside of Ateneo de Naga University.

     Forms

    https://docs.google.com/forms/d/e/1FAIpQLSd3o6MgN1qAMMTgcXW_agoRYbEzy4kH_wKCkTl8pVw1jdCKgQ/viewscore?hr_submission=ChgI1vWa… 5/5

    You might also like