The financial information for the past two years (2021 and 2022) is provided. Spartan Cases, Inc.'s...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The financial information for the past two years (2021 and 2022) is provided. "Spartan Cases, Inc.'s" collection policy is 30 days for their receivables and the benchmark for the inventory is 30 days. Using a spreadsheet application, 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. 2. Using horizontal analysis, prepare a Comparative Balance Sheet. 3. Using vertical analysis, prepare a Comparative Statement of Income. 4. Using the textbook, calculate the ratios set out below: a. Working Capital 2021, 2022 b. Current Ratio - 2021, 2022 c. Quick Ratio - 2021, 2022 d. Accounts Receivable Turnover - 2022 e. Number of Days Sales in Receivables-2022 f. Inventory Turnover - 2022 8. Number of Days Sales in Inventory-2022 h. Return on Total Assets - 2022 Ratio of Liabilities to Stockholders' Equity - 2021 & 2022 Return on Stockholders' Equity - 2022 i. j. k. Earnings Per Share - 2021, 2022 The financial statements provided in this practice set can be downloaded from Blackboard. Read the instructions provided before downloading. Download the Excel files on Blackboard (Income Statement, Statement of Stockholders' Equity and Balance Sheet) 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 prepared in step two and three and along with the ratios that have been calculated above 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 all of the above ratios to support your analysis. The length should be no more than one paragraph. Print out your memo and use it to answer the questions in Blackboard. Part of the assignment requires you to go to the Writing Center for help. You will receive a receipt from the writing center when you attend that you will turn in with the assignment. Only the writing portion of the assignment will be turned in with the receipt. All other calculations and answers will be done in Blackboard. Make sure you do not have any spelling, grammatical or punctuation errors. Current Assets; Cash Accounts Receivable, Net Merchandise Inventory Prepaid Rent Assets Total Assets Totol Current Assets Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation Equipment Total Property, Plant, ond Equipment Spartan Cases Inc. Comparative Balance Sheet December 31, 2021 and 2022 $ 5 $ $ S 5 $ S $ 2022 883,700 220,000 40,000 50,000 1,193,700 346,000 (58,000) 288,000 1,481,700 $ $ S S S S S 2021 5 S 266,200 150,000 30,000 70,000 516,200 270,000 (20,000) 250,000 766,200 m Comparative Balance Sheet Current Assets: Cash Accounts Receivable, Net Merchandise Inventory Prepaid Rent Tiff Total Assets Assets Total Current Assets Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation - Equipment Total Property, Plant, and Equipment [[|]]]]]]]]]]]]99272 Spartan Cases Inc. Comparative Balance Sheet December 31, 2021 and 2022 $ $ $ $ $ $ $ $ $ 2022 883,700 220,000 40,000 50,000 1,193,700 346,000 (58,000) 288,000 1,481,700 $ $ $ ACCOUNTING SOCIETY $ $ $ 2021 $ $ $ 266,200 150,000 30,000 70,000 516,200 270,000 (20,000) 250,000 766,200 51 Page M Comparative Income Statement Sales Cost of Goods Sold Gross Margin Operating Expenses: Salaries and Wages Expense Rent Expense Depreciation Expense Total Operating Expenses Income from Operations Loss on Sale of Equipment Interest Expense Increase (Decrease) in Operating Income Income before Taxes Federal Income Taxes Net Income Spartan Cases Inc. Comparative Statement of Income For the Years Ended December 31, 2021 and 2022 2022 $1,500,000 $ 450,000 $ 1,050,000 $ 150,000 $ 45,000 $ 50,000 $ 245,000 $ 805,000 $ 4,000 $ 16,000 $ (20,000) $ 785,000 $ 235,500 $ 549,500 2021 $ 1,100,000 $ 440,000 $ 660,000 $ $ ACCOUNTING 120,000 25,000 $ 40,000 $ 185,000 $ 475,000 $ $ $ $ $ 16,000 (16,000) 459,000 132,800 326,200 71 Page Comparative Statement of Retained Earnings Retained Earnings, Beginning of Year Net Income Less: Dividends Spartan Cases Inc. Comparative Statement of Retained Earnings For the Years Ended December 31, 2021 and 2022 2022 $426,200 2. Stock was issued for cash. 3. Dividends were paid in cash. $ 5 326,200 $100,000 Retained Earnings, End of Year $ 425,200 $ 795,700 1. Equipment with a cost of $24,000 on which depreciation has been recorded was sold for cash. Equipment was purchased using cash and a long-term note payable. 549,500 180,000 $ 2021 $ 200,000 ACCOUNTING OCIETY The financial information for the past two years (2021 and 2022) is provided. "Spartan Cases, Inc.'s" collection policy is 30 days for their receivables and the benchmark for the inventory is 30 days. Using a spreadsheet application, 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. 2. Using horizontal analysis, prepare a Comparative Balance Sheet. 3. Using vertical analysis, prepare a Comparative Statement of Income. 4. Using the textbook, calculate the ratios set out below: a. Working Capital 2021, 2022 b. Current Ratio - 2021, 2022 c. Quick Ratio - 2021, 2022 d. Accounts Receivable Turnover - 2022 e. Number of Days Sales in Receivables-2022 f. Inventory Turnover - 2022 8. Number of Days Sales in Inventory-2022 h. Return on Total Assets - 2022 Ratio of Liabilities to Stockholders' Equity - 2021 & 2022 Return on Stockholders' Equity - 2022 i. j. k. Earnings Per Share - 2021, 2022 The financial statements provided in this practice set can be downloaded from Blackboard. Read the instructions provided before downloading. Download the Excel files on Blackboard (Income Statement, Statement of Stockholders' Equity and Balance Sheet) 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 prepared in step two and three and along with the ratios that have been calculated above 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 all of the above ratios to support your analysis. The length should be no more than one paragraph. Print out your memo and use it to answer the questions in Blackboard. Part of the assignment requires you to go to the Writing Center for help. You will receive a receipt from the writing center when you attend that you will turn in with the assignment. Only the writing portion of the assignment will be turned in with the receipt. All other calculations and answers will be done in Blackboard. Make sure you do not have any spelling, grammatical or punctuation errors. Current Assets; Cash Accounts Receivable, Net Merchandise Inventory Prepaid Rent Assets Total Assets Totol Current Assets Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation Equipment Total Property, Plant, ond Equipment Spartan Cases Inc. Comparative Balance Sheet December 31, 2021 and 2022 $ 5 $ $ S 5 $ S $ 2022 883,700 220,000 40,000 50,000 1,193,700 346,000 (58,000) 288,000 1,481,700 $ $ S S S S S 2021 5 S 266,200 150,000 30,000 70,000 516,200 270,000 (20,000) 250,000 766,200 m Comparative Balance Sheet Current Assets: Cash Accounts Receivable, Net Merchandise Inventory Prepaid Rent Tiff Total Assets Assets Total Current Assets Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation - Equipment Total Property, Plant, and Equipment [[|]]]]]]]]]]]]99272 Spartan Cases Inc. Comparative Balance Sheet December 31, 2021 and 2022 $ $ $ $ $ $ $ $ $ 2022 883,700 220,000 40,000 50,000 1,193,700 346,000 (58,000) 288,000 1,481,700 $ $ $ ACCOUNTING SOCIETY $ $ $ 2021 $ $ $ 266,200 150,000 30,000 70,000 516,200 270,000 (20,000) 250,000 766,200 51 Page M Comparative Income Statement Sales Cost of Goods Sold Gross Margin Operating Expenses: Salaries and Wages Expense Rent Expense Depreciation Expense Total Operating Expenses Income from Operations Loss on Sale of Equipment Interest Expense Increase (Decrease) in Operating Income Income before Taxes Federal Income Taxes Net Income Spartan Cases Inc. Comparative Statement of Income For the Years Ended December 31, 2021 and 2022 2022 $1,500,000 $ 450,000 $ 1,050,000 $ 150,000 $ 45,000 $ 50,000 $ 245,000 $ 805,000 $ 4,000 $ 16,000 $ (20,000) $ 785,000 $ 235,500 $ 549,500 2021 $ 1,100,000 $ 440,000 $ 660,000 $ $ ACCOUNTING 120,000 25,000 $ 40,000 $ 185,000 $ 475,000 $ $ $ $ $ 16,000 (16,000) 459,000 132,800 326,200 71 Page Comparative Statement of Retained Earnings Retained Earnings, Beginning of Year Net Income Less: Dividends Spartan Cases Inc. Comparative Statement of Retained Earnings For the Years Ended December 31, 2021 and 2022 2022 $426,200 2. Stock was issued for cash. 3. Dividends were paid in cash. $ 5 326,200 $100,000 Retained Earnings, End of Year $ 425,200 $ 795,700 1. Equipment with a cost of $24,000 on which depreciation has been recorded was sold for cash. Equipment was purchased using cash and a long-term note payable. 549,500 180,000 $ 2021 $ 200,000 ACCOUNTING OCIETY
Expert Answer:
Answer rating: 100% (QA)
Answer Statement of Cash Flows Indirect Method Spartan Cases Inc Statement of Cash Flows For the Year Ended December 31 2022 Operating Activities Net Income 549500 Adjustments Depreciation Expense 500... View the full answer
Related Book For
Auditing A Risk Based Approach to Conducting a Quality Audit
ISBN: 978-1305080577
10th edition
Authors: Karla Johnstone, Audrey Gramling, Larry E. Rittenberg
Posted Date:
Students also viewed these accounting questions
-
In recent years, Ivanhoe Transportation purchased three used buses. Because of frequent turnover in the accounting department, a different accountant selected the depreciation method for each bus,...
-
A genetic trait is determined by a single gene with two alleles. If the frequency of the dominant allele is 0.6, what is the frequency of the recessive allele?
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
To Premium From Actuarial Rating Advertising Sales Actuarial Premium 1e% 25% 15 60 The direct operating costs of the departments (including both variable and fixed costs) are Actuarial Premium rating...
-
Effect of inventory cost flow assumption on financial statements Required For each of the following situations, fill in the blank with FIFO, LIFO, or weighted average. a. _____ would produce the...
-
Bismuth (a) and cadmium (b) form a eutectic at 144C and xa = 0.45. They are also completely immiscible in the solid phase. The melting points for bismuth and cadmium are 271C and 321C, respectively....
-
JetBlue is a major U.S. airline that ranked seventh in the U.S. in 2021 based on number of passengers carried. JetBlue has 270 aircraft and services 104 destinations. Consider three decisions below...
-
Four transactions for Automotive Maintenance and Repair Shop that took place in November 2019 appear below, along with the general ledger accounts used by the company. INSTRUCTIONS Record the...
-
Consider a bond with the following terms: 10-years to maturity $1,000 face value Coupon are paid 2 times per year Annual coupon rate is 5% assume a constant discount rate across matruities of 6%....
-
Given the following demand functions, express TR as a function of Q and hence sketch the graphs of TR against Q: (a) P = 4 (b) P = 7/Q (c) P = 10 4Q
-
Write a program, C++, that takes two integer numbers and prints their sum. Do this until the user enters 0 (but print the last sum). Additionally, if the user inputs 99 as the first number and 0 as...
-
Read the Five Marketing Lessons from Old Spice article, which discusses Old Spice's relaunch of its brand in a "spicy" 2010 campaign starring Isaiah Mustafa. It also had a huge social media and...
-
Let K be the set of the following four - tuples of elements of GF ( 3 ) : ( 0 , 0 , 0 , 0 ) , ( 1 , 2 , 1 , 1 ) , ( 2 , 1 , 2 , 2 ) , ( 1 , 0 , 0 , 1 ) , ( 2 , 2 , 1 , 2 ) , ( 2 , 0 , 0 , 2 ) , ( 0 ,...
-
Project Assist with managing the health and safety compliance of two contractors. Each contractor should provide a different service. Services may include anything that you require a third party to...
-
A strong wind can blow a golf ball off the tee by pivoting it about point 1 as shown in the figure below. Determine the wind speed necessary to do this. Use the figure. Assume a golf ball as a smooth...
-
For this assignment, YOU WILL analyze marketing campaigns of the America Red Cross not-for-profit organization marketing campaigns Please address all of the following: Explain which of Maslow's...
-
Over the last 5 years, NBA's earnings per common share has increased from $0.62 to $0.91. Assuming an investor in NBA stock has a required rate of return of 14%, what is the estimated value of NBA if...
-
Reichenbach Co., organized in 2018, has set up a single account for all intangible assets. The following summary discloses the debit entries that have been recorded during 2018 and 2019. Instructions...
-
What is a false confirmation? Why are false confirmations so problematic for auditors in terms of evidence reliability expectations?
-
Refer to the Focus on Fraud feature "Controls to Address Fraud Risk." When assessing control design effectiveness, what types of controls would an auditor expect a client to have in place to address...
-
McIver's Swimwear Distributors is a relatively small, privately held swimwear distribution company that operates in the Midwest and handles several product lines, including footwear, clothing, and...
-
What did the temperance reformers see as the cause of wife abuse? How did they propose to solve the problem?
-
What kinds of qualifications might a statute place on someone who is in a dating relationship? What problems might these qualifications pose?
-
In brief, what is a civil order of protection?
Study smarter with the SolutionInn App