ACCOUNTING 112-401 Required #1 Using Be Prepared, Inc.'s adjusted trial balance and prior period's balance sheet, prepare the following Financial Reports: 1. Multi-Step Income Statement for the month of January 2019 (see page 210 in your textbook for guidance Statement of Retained Earnings for the month of January 2019 (see page 562 in your textbook for guidance). Note: There are no prior period adjustments and all dividends declared are cash dividends in the amount of $31,060 Comparative Balance Sheet for the months of December 2018 and January 2019 (See page 721 in your textbook for guidance) 2. 3. Required #2 Use the Comparative Balance Sheet you prepared in Required #1 and the following additional information to prepare the Statement of Cash Flows for the month of January 2019. Use the indirect method to prepare the operating activities section Issued 10,000 new shares of common stock in exchange for a piece of land. The stock was selling on the market at an average price of $10 per share on the date of sale and the par value of the stock was 50 cents Purchased land with a cost $250,000. A down payment was made in the amount of $50,000 cash and a 10% 5-year note payable was signed for the difference Purchased additional store equipment for $50,000 paying cash . . . The $10,000 notes receivable was related to the sale of merchandise inventory to a credit customer this period. Hint: The increase in notes receivable should be reported as an addition to the operating activities section of the statement of cash flows. Issued bonds with a face amount of $800,000 at 97. Hint: The amortization of the bond discount in the amount of $100 should be reported as an addition to the operating activities section. Used the cash proceeds from the bond issue to pay off the mortgage payable of $200,000 The company repurchased 20,000 shares of its common stock on the open market for $9 per share The company reissued 12,000 of the treasury shares at a price of $15 per share . . . Issued 1,500 shares of preferred stock at $105 per share . Paid cash dividends of $31,060 to preferred and common stockholders. Required #3 Required #3 Prepare the following Ratios for January 2019 1. Current Ratio 2. Acid-Test Ratio 3. Debt Ratio 4. Profit Margin Ratio 5. Gross Margin Ratio Be Prepared Adjusted Trial Balance January 31, 2019 Account ID Account Description Debits Credits 687,490.00 23,000.00 1001 Cash 1021 Accounts Receivable 1022 Allowance for Doubtful Acc 1027 Interest Receivable 1031 Notes Receivable 1051 Merchandise Inventory 1101 Store Supplies 1111 Office 1125 Prepaid Insurance 1401 Land 1411 Building 412 Accum Dep: Building 431 Office Equipment 432 Accum Dep: Office Equipm 1451 Store Equipment 1452 Accum Depr: Store Equipm 1501 Patents 2001 Accounts Payable 2005 Income Taxes Payable 2031 Interest Payable 2101 Notes Payable long term 2301 Bonds Payable 2303 Discount on Bonds Payable 3001 Preferred Stock 011 Common Stock 3101 Paid in Capital In Excess of par: Prefer 3111 Paid in Capital In Excess of par: Com 3121 Paid in Capital Treasury Stock 3300 Retained Earnings 351 Treasury Stock 4001 Sales Revenue 4002 Sales Discount 4003 Sales Returns & Allowances 101 Interest Revenue 5001 Cost of Goods Sold 5010 Insurance Expense General 5012 Repairs Expense: Office 015 Depreciation Expense: Building - General 5020 Depreciation Exp: Office Eq 5025 Supplies Expense-Selling 5027 Utilities Expense: Office 030 Office Salaries Expense 035 Office Payroll Tax Expense 6005 Depreciation Exp: Store Eq 6010 Amortization Expense: Pat - General 6015 Sales Salaries Expense 6020 Sales Payroll Tax Expense 6022 Utilities Expense: Store 6025 Delivery Expense-General 6030 Repairs Expense: Store 6040 Bad Debts Expense-Selling 7001 Interest Expense 60.00 10,000.00 5,190.00 10,000.00 300.00 2,800.00 14,250.00 400,000.00 45,750.00 17,500.00 15,800.00 90,000.00 125,000.00 69,300.00 25,000.00 7,500.00 200,000.00 800,000.00 23,900.00 400,000.00 105,000.00 15,000.00 166,250.00 72,000.00 53,940.00 72,000.00 139,000.00 800.00 3,000.00 84,560.00 200.00 2,500.00 750.00 2,500.00 1,200.00 1,500 15,000.00 1,200.00 800.00 700.00 10,000.00 800.00 1,100.00 1,000.00 800.00 460.00 5,878.00 2,068,038.00 2,068,038.00 Be Prepared Inc Balance Sheet December 31, 2018 Liabilities Assets Cash Accounts Receivable Merchandise Inventory Office Supplies Prepaid Insurance Land Building Accumulated Depreciation, Buildirg Office Equipment Accumulated Depreciation, Office Equipment Store Equipmert Accumulated Depreciation, Store Equipmet Patents Total Assets 27,500 40,000 50,000 Accounts Payable Income Taxes Payable Mortgage Payable 25,000 7,500 200,000 232,500 1,500 Total Liabilities 3,000 64,250 400,000 45,000) Preferred Stock 90,000 Common Stock (15,000) Paid in Capital in Excess of par: Preferred 75,000 Paid in Capital in Excess of par: Common (15,000) Retained Earnings 70,000 Total Stockholder's Equity 746,250 Total Liabilit ies and Stockholder's Equity $ Stockholder's Equity 250,000 100,000 7,500 71,250 85,000 513,750 746,250