Classified balance sheet,cashflow statement,trial balance and analysis




MBA600– Comprehensive Financial Accounting Project DUE: Saturday (the last day of the semester) This project should be completed using Excel (with formulas and linked data). The parameters of the project are below: 1. Prepare an Income Statement for the year ended 2014. This statement should be flexibly designed (formulas in cells). This should be a multi-step income statement (see video and/or exhibit 4.1 on pg. 4-5). To the right of your dollars in this statement, show common-sized percentages based on sales (vertical analysis). 2. Show journal entries, adjusting entries and closing entries for the below additional information…none of the journal entries have been posted to the ledger (many journal entries have been booked to get you started, however none of the entries for 2014 have been posted). You can add a transaction analysis (not required), however you must show actual journal entries that include debits and credits. Prepare a Statement of Retained Earnings for the year ended 2014. This statement should be flexibly designed. Prepare a Balance Sheet dated Dec. 31, 2014. Have the Balance Sheets for 12/31/13 and 12/31/14 on the same Excel sheet labeled Balance Sheets. Again, a flexible design is required so any changes will automatically update the balance sheet. Prepare a Statement of Cash Flows using the indirect method for the year ended 2014. The Statement of Cash Flows (operating section) should automatically change when assumptions are changed. The ending cash as shown on the statement of cash flows will then flow to the Balance Sheet. Cash flow videos are still available in the classroom for your review and appendix B in your textbook contains additional information that you might find helpful. Analysis: on a separate sheet titled “Analysis” compute the following and show in a table (show your work below your table); your table should look similar to that on page 4-21: ROE for 2014 ROA for 2014 RNOA for 2014 Stockholders’ Equity for 2013 and 2014 Net Income for 2014 NOPAT for 2014 NOA for 2013 and 2014 NOPM for 2014 NOAT for 2014 NNO for 2013 and 2014 Current Ratio for 2013 and 2014 Quick Ratio for 2013 and 2014 Liabilities-to-Equity Ratio for 2013 and 2014 Your Name, Inc. Balance Sheet 12/31/2013 Current Assets Cash $17,000 Marketable Securities (Short-term) 2,000 Accounts Receivable 14,000 Allowance for Bad Debt (2,000) Inventory 15,000 Prepaid Insurance 5,000 Total Current Assets $51,000 Property, Plant, and Equipment Land $30,000 Building 150,000 Accumulated Dep. – Building (45,000) Equipment 100,000 Accumulated Dep. – Equipment (20,000) Total PPE $215,000 Total Assets $266,000 Current Liabilities Accounts Payable $9,000 Unearned Revenue 2,000 Income Taxes Payable 3,000 Total Current Liabilities $14,000 Long-term Liabilities Bonds, 10%, due in 2018 $100,000 Equity Common Stock $ 50,000 (100,000 authorized, 50,000 issued) Additional Pd.-in Capital 80,000 Retained Earnings 22,000 Total Equity $152,000 Total Liabilities & Equity $266,000 Additional Information (for all entries; please see the posted Excel spreadsheet with a few journal entries already provided): Sales for 2014 are $310,000. All sales are on credit. Gross Margin ratio is 40 percent Accounts Receivable: i. $190,000 of the accounts receivable is paid by the end of the year (the remaining balance remains on the balance sheet). ii. $4,000 of A/R is written off during the year. iii. 5% of Accounts Receivable (after write-off and collections) is considered to be uncollectible. Inventory: i. Inventory purchases are $180,000, all on credit. ii. All accounts payable is from inventory purchases; all but $12,000 of inventory purchased is paid by the end of the year. Additional equipment is purchased on 4/1/14 for $20,000 cash. All equipment when new, including the new purchase, has/had a five year life, no salvage value, and is depreciated using the straight-line method. The building depreciates at $5,000 per year. Half of the marketable securities were sold for $1,200. The FMV and cost of the other half of the securities are the same, so no adjustment to FMV is required. Salaries are $2,200 per month (12 months of salaries expense must be booked). It is expected that one-half month will be owed on 12/31/14 because of when payday falls (therefore, 11.5 months of salaries have been paid and ½ month is still owed to the employees at year end). $55,000 in cash is borrowed on 9/30/14 by issuing a Note Payable. Interest is 8% per year. The bonds were sold at face value last December and pay interest on Dec. 31, 2014. 10,000 additional shares of stock were sold for $3 a share. Insurance costing $18,000 was purchased on 6/1/14 (the same time in which the policy purchased in 2010 expired. The new policy was for 12 months). On Dec. 31, 1000 shares of stock are repurchased from the market at $2.90/share (treasury stock). The tax rate is 30 percent. Income taxes for the current year are due and therefore paid during the first two months of the next year (you will have complete an entry to pay the 2013 taxes, however the 2014 taxes will not be paid until the end of January 2015). Dividends of $3,000 were paid during 2014. The unearned revenue has been earned during the year (classified as other revenue on the multi-step income stmt.). Required Labeled Sheets (all statements should be for 2014): Data Sheet for Additional Data Entries: Basic and Adjusting (you do not have to show closing entries, however keep in mind all temporary accounts are closed to retained earnings) Adjusted Trial Balance for 2014 (includes the posted amounts of all entries and adjusting entries) Multi-step Income Statement Retained Earnings Statement Classified Balance Sheet Cash Flow Statement Post-Close Trial Balance for 2014 Analysis The Post-Close Trial Balance for 2013 is provided below (based on the above balance sheet). This can be used as a starting point or you can use the above Balance Sheet; keep in mind all debits and credits ALWAYS equal AND Assets = Liabilities + Equity: Your Name, Inc. Post Close Trial Balance 31-Dec-13 DEBITS CREDITS Cash 17,000 Marketable Securities 2,000 Accounts Rec. 14,000 Allowance for Bad Debt 2,000 Inventory 15,000 Prepaid Insurance 5,000 Land 30,000 Building 150,000 Accumulated Dep. – Building 45,000 Equipment 100,000 Accumulated Dep. – Equipment 20,000 Accounts Payable 9,000 Salaries Payable Unearned Revenue 2,000 Interest Payable Income Taxes Payable 3,000 Note Payable Bonds 100,000 Common Stock 50,000 Additional Pd-in-Capital 80,000 Retained Earnings 22,000 333,000 333,000