Question: Prepare the common-size Income Statement and Balance Sheet for each company (vertical analysis). Format your common-size columns to Percent with two decimal places. Archer Inc.

  1. Prepare the common-size Income Statement and Balance Sheet for each company (vertical analysis). Format your common-size columns to Percent with two decimal places.
Archer Inc. Bayside Inc. Citywide Ltd.
Assets
Current Assets
Cash 55,000 155,000 1,000,000
Net Accounts Receivable 28,000 105,000 630,000
Net Inventory 15,000 135,000 575,000
Short-term Investment 0 5,000 200,000
Total Current Assets 98,000 400,000 2,405,000
Fixed Assets
Fixed Assets 35,000 370,000 300,000
Accumulated Amortization 5,000 45,000 50,000
Net Fixed Assets 30,000 325,000 250,000
Intangible Assets
Goodwill 0 70,000 350,000
Accumulated Amortization 0 10,000 100,000
Net Goodwill 0 60,000 250,000
Total Assets 128,000 785,000 2,905,000
Liabilities and Shareholders' Equity
Current Liabilities
Accounts Payable 35,000 170,000 1,100,000
Accruals 5,000 30,000 75,000
Total Current Liabilities 40,000 200,000 1,175,000
Long-Term Liabilities
Loan Payable 15,000 234,000 250,000
Total Long-Term Liabilities 15,000 234,000 250,000
Total Liabilities 55,000 434,000 1,425,000
Shareholders' Equity
Beginning Balance 10,000 100,000 412,500
Prior Retained Earnings 48,825 131,960 647,500
Net Income 14,175 119,040 420,000
Ending Balance 73,000 351,000 1,480,000
Total Liabilities and Shareholders' Equity 128,000 785,000 2,905,000
# of Shares Outstanding 5,000 10,000 75,000
Price per Share $ 2.00 $ 10.00 $ 5.50

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!