Tiere OLEHICLE 2. Using horizontal analysis, prepare a Comparative Balance Sheet. Copy the financial statements on 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, Stevie's Surfboard Tables, Inc. Comparative Balance Sheet December 31, 2020 and 2019 2020 2019 Assets Current Assets: Cash Accounts Receivable, net Merchandise Inventory Supplies Prepaid Rent Total Current Assets 200,000 100,000 100,000 9,700 10 000 $419,700 60,000 150,000 70,000 500 30,000 $310,500 Property, plant, and Equipment: Equipment Less: Accumulated Depreciation - Equipment Total Property, plant, and Equipment Total Assets 350,000 170,000 $280,000 $699,700 235,000 (65.000 $170,000 $480.500 2020 2019 Liabilities and Stockholders' Equity Current Liabilities: Accounts Payable Unearned Revenue Salaries Payable Federal Income Taxes Payable Total Current Liabilities 75,000 60,000 40,000 25.000 $200,000 105,000 75,000 42,000 16.000 $238,000 Long Term Liabilities Note Payable Total Liabilities 132,200 $332,200 28.000 $316,000 20,000 Stockholders' Equity: Common Stock, $10 Par Paid-In Capital in Excess of Pac Retained Earnings Total Stockholders' Equity Total Liabilities and Stockholders' Equity 70,000 30,000 267,500 $367,500 $699,700 144.500 $164,500 $480,500 Stevie's Surfboard Tables, Inc. Comparative Statement of Income For the Years Ended December 31, 2020 and 2019 2020 2019 935,000 610,000 $325,000 650,000 475,000 $175,000 Sales Cost of Goods Sold Gross Margin Operating Expenses: Salaries and Wages Expense Rent Expense Depreciation Expense Total Operating Expenses Income from Operations Gain on Sale of Equipment Interest Expense Increase (Decrease) in Operating Income Income before Taxes Federal Income Taxes Net Income 100,000 20,000 10,000 $130,000 $45,000 86,000 30,000 15,000 $131,000 $194,000 3,000 17.000) 14,000) 190,000 (577.000) $133,000 (5,000) 15.000 40,000 (12,000) $28,000 COMPARATIVE STATEMENT OF RETAINED EARNINGS Stevie's Surfboard Tables, Inc. Comparative Statement of Retained Earnings For the Years Ended December 31, 2020 and 2019 2020 2019 Retained Earnings, Beginning 144,500 116,500 of Year Net Income 133,000 28,000 Less: Dividends ? 0 Retained Earnings, End of Year $267,500 $144,500 1. Equipment with a cost of $87,000 on which $10,000 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