Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Long Comparative Balance Sheet December 31, 2020 and 2019 Assets Current Assets: Cash Accounts Receivable, net Merchandise Inventory Supplies Prepaid Rent Total Current Assets 2020

image text in transcribedimage text in transcribed

Long Comparative Balance Sheet December 31, 2020 and 2019 Assets Current Assets: Cash Accounts Receivable, net Merchandise Inventory Supplies Prepaid Rent Total Current Assets 2020 $100,000 S150.000 S140,000 $9,700 $30,000 S429.700 2019 $60,000 $100.000 $70,000 S500 $10,000 $240,500 Property. Plant, and Equipment: Equipment Less: Accumulated Depreciation - Equipment Total Property, Plant, and Equipment $400,000 (560,000) $340,000 S769,700 $220,000 ($50.000) $170,000 $410,500 Total Assets Liabilities and Stockholders' Equity Current Liabilities: Accounts Payable Unearned Revenue Salaries Payable Federal Income Taxes Payable Total Current Liabilities 2020 S150,000 $60,000 $40,000 2019 $95.000 $45,000 $22,000 $6,000 $168,000 $20,000 $270.000 Long Term Liabilities Note Payable $100,000 S370,000 0 $168,000 Total Liabilities $100,500 Stockholders' Equity Common Stock, STO Par Paid-In Capital in Excess of Par Retained Earnings Total Stockholders' Equity Total Liabilities and Stockholders' Equity $150,000 $$30,000 $219,700 $399,700 $769.700 $142.000 $242,300 $410,500 Lonnie's Longboards, Inc. Comparative Statement of Income For the Years Ended December 31, 2020 and 2019 Sales Cost of Goods Sold Gruss Margin Operating Expenses: 2020 $910,000 (S600.000) S310,000 2019 $600.000 (S420.000) S180,000 Salaries and Wages Expense Rent Expense Depreciation Expense Total Operating Expenses $ $100,000 $20,000 $10.000) $130,000 $50,000 Income from Operations Other: Gain on Sale of Equipment Interest Expense Increase (decrease) in Operating Income S105.000 $20.000 $15,000 $140,000 S170,000 $ $3,000 (S7,000) 184.000) S166,000 $44.780 S121.220 Income before Taxes Federal Income Taxes Net Income ($5,000 ($5,000) $45,000 ($13,500) $31.500 Lonnie's Longboards, Inc. Comparative Statement of Retained Earnings For the Years Ended December 31, 2020 and 2019 2020 2019 Retained Earnings, Beginning of Year $142.000 $120,000 Net Income $121.220 $31,500 Less: Dividends () (543,520) (59.500) Retained Earnings, End of Year $219,700 $142,000 1. Equipment with a cost of $77,600 on which $5,000 of depreciation has been recorded, was sold for cash. Additional equipment was purchased for cash and a note payable. 2. Stock was issued for cash. 3. The dividends were paid in cash CCOUNTING SOCIETY THE BUSINESS This practice set is designed in two parts. The first part provides a review of the financial statements of a corporation selling longboards. Lonnie's Longboards, Inc., primary operation is the sale of longboard Skateboards. A financial analysis and Statement of Cash Flow will be required. In the second part, Lonnie's Longboard, Inc. will expand to include the manufacturing process of manufacturing the longboards. All cases of academic dishonesty will be reported to the Office of Student Life PART ONE INSTRUCTIONS The financial information for the past two years (2020 and 2019) is provided. Using a spreadsheet application, such as Microsoft Excel, and the information from the previous years, provide the following: 1. Prepare a statement of Cash Flows for the current year using the indirect method. Use the following template. 2. Using horizontal analysis, prepare a Comparative Balance Sheet. Copy the financial statements an Blackboard into an Excel spreadsheet and insert a column to add the percentages 3. Using vertical analysis, prepare a Comparative Income Statement. Copy the financial statements on Blackboard into an Excel spreadsheet and insert a column to add the percentages. 4. Using the financial statements in the practice set (located on Blackboard), calculate the ratios below: (Use the following templates , shown here in the practice set) a. Working Capital both years b. Current Ratio both years c. Quick ratio both years d. Accounts Receivable Turnover 2020 e. Number of Days Sales in Receivables 2020 (Company policy states 30 days in receivables) f. Inventory Turnover 2020 Number of Days Sales in Inventory 2020 (Company policy states 50 days to turn over inventory h. Ratio of Liabilities to Stockholders' Equity 2020 Return on Total Assets 2020 1. Return on Stockholders' Equity 2020 4 Page ACCOUNTING Socra OCIETY k. Earnings Per Share 2019 and 2020 The financial statements provided in this practice set can also be downloaded from Blackboard. Download the Excel files (Income Statement and Balance Sheet) from Blackboard and add a column and calculate the ratios for the vertical and horizontal analysis. 5. Acting as an accounting advisor to the firm, prepare a memo in which you analyze the financial statements you prepared in step two and prepare an analysis of the company's financial position. Identify two strengths and two weaknesses in the company. Make two recommendations to improve the company's financial position. Be specific in each of the recommendations and use as many of the ratios calculated in a-k and the vertical and horizontal analysis to support your explanation and analysis. If you do not use the ratios in your answer you will not credit for the memo. The length should be no more than three paragraphs; one for strengths, one for weaknesses and one for recommendations. 6. Blackboard Instructions a. Memo analyzing the company's strengths and weaknesses with two recommendations. Write your memo in a Word document using ratios to analyze the strengths and weaknesses of the company. Make sure there are no spelling, grammatical, or punctuation errors. Once it is completed make sure that you print it out and then rewrite it in Blackboard. Add information concerning numbers using the format as shown here below and enter it into Blackboard as specified: b. b. When the answer is in units enter the number as is (See example below) 280 c. When the answer is for ratios lie. Current ratio) and has a decimal take it out two decimal spaces (See example below) 1.280.89 d. When ratios are in days/times take out to two decimal places and write days or times after the number (See example below) i. 280.96 days or times . e. When the answer is in dollars ALWAYS include a dollar sign, comma in the dollar amount and cents as shown below: $280.83 or $3,800.44 or $480.00 or $3,600.00 Please follow all instructions. If the answers are formatted incorrectly the answer will be counted wrong. 5 Page Long Comparative Balance Sheet December 31, 2020 and 2019 Assets Current Assets: Cash Accounts Receivable, net Merchandise Inventory Supplies Prepaid Rent Total Current Assets 2020 $100,000 S150.000 S140,000 $9,700 $30,000 S429.700 2019 $60,000 $100.000 $70,000 S500 $10,000 $240,500 Property. Plant, and Equipment: Equipment Less: Accumulated Depreciation - Equipment Total Property, Plant, and Equipment $400,000 (560,000) $340,000 S769,700 $220,000 ($50.000) $170,000 $410,500 Total Assets Liabilities and Stockholders' Equity Current Liabilities: Accounts Payable Unearned Revenue Salaries Payable Federal Income Taxes Payable Total Current Liabilities 2020 S150,000 $60,000 $40,000 2019 $95.000 $45,000 $22,000 $6,000 $168,000 $20,000 $270.000 Long Term Liabilities Note Payable $100,000 S370,000 0 $168,000 Total Liabilities $100,500 Stockholders' Equity Common Stock, STO Par Paid-In Capital in Excess of Par Retained Earnings Total Stockholders' Equity Total Liabilities and Stockholders' Equity $150,000 $$30,000 $219,700 $399,700 $769.700 $142.000 $242,300 $410,500 Lonnie's Longboards, Inc. Comparative Statement of Income For the Years Ended December 31, 2020 and 2019 Sales Cost of Goods Sold Gruss Margin Operating Expenses: 2020 $910,000 (S600.000) S310,000 2019 $600.000 (S420.000) S180,000 Salaries and Wages Expense Rent Expense Depreciation Expense Total Operating Expenses $ $100,000 $20,000 $10.000) $130,000 $50,000 Income from Operations Other: Gain on Sale of Equipment Interest Expense Increase (decrease) in Operating Income S105.000 $20.000 $15,000 $140,000 S170,000 $ $3,000 (S7,000) 184.000) S166,000 $44.780 S121.220 Income before Taxes Federal Income Taxes Net Income ($5,000 ($5,000) $45,000 ($13,500) $31.500 Lonnie's Longboards, Inc. Comparative Statement of Retained Earnings For the Years Ended December 31, 2020 and 2019 2020 2019 Retained Earnings, Beginning of Year $142.000 $120,000 Net Income $121.220 $31,500 Less: Dividends () (543,520) (59.500) Retained Earnings, End of Year $219,700 $142,000 1. Equipment with a cost of $77,600 on which $5,000 of depreciation has been recorded, was sold for cash. Additional equipment was purchased for cash and a note payable. 2. Stock was issued for cash. 3. The dividends were paid in cash CCOUNTING SOCIETY THE BUSINESS This practice set is designed in two parts. The first part provides a review of the financial statements of a corporation selling longboards. Lonnie's Longboards, Inc., primary operation is the sale of longboard Skateboards. A financial analysis and Statement of Cash Flow will be required. In the second part, Lonnie's Longboard, Inc. will expand to include the manufacturing process of manufacturing the longboards. All cases of academic dishonesty will be reported to the Office of Student Life PART ONE INSTRUCTIONS The financial information for the past two years (2020 and 2019) is provided. Using a spreadsheet application, such as Microsoft Excel, and the information from the previous years, provide the following: 1. Prepare a statement of Cash Flows for the current year using the indirect method. Use the following template. 2. Using horizontal analysis, prepare a Comparative Balance Sheet. Copy the financial statements an Blackboard into an Excel spreadsheet and insert a column to add the percentages 3. Using vertical analysis, prepare a Comparative Income Statement. Copy the financial statements on Blackboard into an Excel spreadsheet and insert a column to add the percentages. 4. Using the financial statements in the practice set (located on Blackboard), calculate the ratios below: (Use the following templates , shown here in the practice set) a. Working Capital both years b. Current Ratio both years c. Quick ratio both years d. Accounts Receivable Turnover 2020 e. Number of Days Sales in Receivables 2020 (Company policy states 30 days in receivables) f. Inventory Turnover 2020 Number of Days Sales in Inventory 2020 (Company policy states 50 days to turn over inventory h. Ratio of Liabilities to Stockholders' Equity 2020 Return on Total Assets 2020 1. Return on Stockholders' Equity 2020 4 Page ACCOUNTING Socra OCIETY k. Earnings Per Share 2019 and 2020 The financial statements provided in this practice set can also be downloaded from Blackboard. Download the Excel files (Income Statement and Balance Sheet) from Blackboard and add a column and calculate the ratios for the vertical and horizontal analysis. 5. Acting as an accounting advisor to the firm, prepare a memo in which you analyze the financial statements you prepared in step two and prepare an analysis of the company's financial position. Identify two strengths and two weaknesses in the company. Make two recommendations to improve the company's financial position. Be specific in each of the recommendations and use as many of the ratios calculated in a-k and the vertical and horizontal analysis to support your explanation and analysis. If you do not use the ratios in your answer you will not credit for the memo. The length should be no more than three paragraphs; one for strengths, one for weaknesses and one for recommendations. 6. Blackboard Instructions a. Memo analyzing the company's strengths and weaknesses with two recommendations. Write your memo in a Word document using ratios to analyze the strengths and weaknesses of the company. Make sure there are no spelling, grammatical, or punctuation errors. Once it is completed make sure that you print it out and then rewrite it in Blackboard. Add information concerning numbers using the format as shown here below and enter it into Blackboard as specified: b. b. When the answer is in units enter the number as is (See example below) 280 c. When the answer is for ratios lie. Current ratio) and has a decimal take it out two decimal spaces (See example below) 1.280.89 d. When ratios are in days/times take out to two decimal places and write days or times after the number (See example below) i. 280.96 days or times . e. When the answer is in dollars ALWAYS include a dollar sign, comma in the dollar amount and cents as shown below: $280.83 or $3,800.44 or $480.00 or $3,600.00 Please follow all instructions. If the answers are formatted incorrectly the answer will be counted wrong. 5 Page

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Single Stock Futures

Authors: Patrick Lafferty

1st Edition

007159003X, 978-0071590037

More Books

Students also viewed these Finance questions