This is the entire problem
Jet Services is a new company specializing in delivery services to the cities located east of the Mississippi.In attempting to determine what the financial position of the firm should be, the financial manager obtained the following average ratios for the delivery services for 2004:
Common equity to total assets – 60%
Total asset turnover = 3 times
Long term debt to total capitalization = 25%
Current ration = 1.2
Quick ratio = .75
Average collection period (360 days year) = 10 days
Complete the accompanying pro forma balance sheet for Frog Hollow Bakery assuming 2005 sales (all credit) are $450,000.
Jet Services
Pro Forma Balance Sheet
December 31, 2005
Cash
Accounts Receivable
Inventory
Total Current Assets
Fixed Assets
Total Assets
Current Debt
Long term debt
Common Equity
Total Liabilities and equity