Answer To: I need help with the attached project. Please adhere to the directions provided. The instructions...
Khushboo answered on Oct 18 2021
Instructions
Davenport University: ACCT202 Project - Part III
*Part III is completely independent of parts I and II and cannot be used to check answers for this parts.
Part III - READ ALL INSTRUCTIONS - COMPLETELY SEPARATE FROM PARTS I & II
Financial Statement Analysis
a. Within this workbook there is a worksheet labeled "Adjusted Trial Balances". Within that worksheet you will find fully completed trial balances for 5 years. Also within this workbook you will find worksheets for comparative income statements and comparative balance sheets.Using the trial balances or comparative financial statements you need to calculate a variety of ratios. You will find the required ratios in the worksheet labeled "Ratios Historical". Complete all the required ratios AND analysis (see Ratios Historical worksheet). You MUST use formulas and/or linking to compute your ratios. You cannot simply hard key the answers. You must reference the appropriate data from the trial balances or comparative financial statements.
b. After completing all of your ratio calcualtions, analyze the results in comparison to prior years and industry averages. Write a business memo explaining your findings. Your memo must be written in Word and follow normal business memo conventions - use word memo templates for this. There is not a length requirement, however you will be graded upon the substance of your analysis.
Adjusted Trial Balances
August 31, 2020 August 31, 2019 August 31, 2018 August 31, 2017 August 31, 2016
Adjusted Adjusted Adjusted Adjusted Adjusted
Trial Balance Trial Balance Trial Balance Trial Balance Trial Balance
Acct. No. Account Title Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr. Dr. Cr.
100 Cash 334,504.00 361,264.32 404,616.04 441,031.48 432,210.85
102 Accounts Receivable, net 533,086.00 575,732.88 644,820.83 702,854.70 688,797.61
104 Merchandise Inventory, net 449,397.00 485,348.76 543,590.61 592,513.77 580,663.49
106 Office Supplies 5,689.00 6,144.12 6,881.41 7,500.74 7,350.73
107 Prepaid Insurance 15,400.00 16,632.00 18,627.84 20,304.35 19,898.26
120 Investments - Equity Trading (Temporary) 120,000.00 129,600.00 145,152.00 158,215.68 155,051.37
121 Investments - HTM Long Term 35,400.00 38,232.00 42,819.84 46,673.63 45,740.15
122 Investments - Equity Long Term 80,000.00 86,400.00 96,768.00 105,477.12 103,367.58
123 Valuation Allowance 52,000.00 56,160.00 62,899.20 68,560.13 67,188.93
140 Land 1,550,000.00 1,674,000.00 1,874,880.00 2,043,619.20 2,002,746.82
145 Building 1,200,000.00 1,296,000.00 1,451,520.00 1,582,156.80 1,550,513.66
146 Accumulated Depreciation - Building 750,000.00 810,000.00 907,200.00 988,848.00 969,071.04
151 Equipment 85,000.00 91,800.00 102,816.00 112,069.44 109,828.05
152 Accumulated Depreciation - Equipment 68,000.00 73,440.00 82,252.80 89,655.55 87,862.44
153 Office Furniture 14,000.00 15,120.00 16,934.40 18,458.50 18,089.33
154 Accumulated Depreciation - Office Furniture 12,000.00 12,960.00 14,515.20 15,821.57 15,505.14
201 Accounts Payable 680,980.00 735,458.40 823,713.41 897,847.61 879,890.66
202 Wages Payable
203 Interest Payable
204 Dividends Payable
205 Unearned Rent 10,000.00 10,800.00 12,096.00 13,184.64 12,920.95
206 Customer Refunds Payable 18,795.00 20,298.60 22,734.43 24,780.53 24,284.92
250 Notes Payable - Long Term 650,000.00 702,000.00 786,240.00 857,001.60 839,861.57
251 Bonds Payable 1,300,000.00 1,404,000.00 1,572,480.00 1,714,003.20 1,679,723.14
252 Premium on Bonds Payable 56,000.00 60,480.00 67,737.60 73,833.98 72,357.30
253 Discount on Bonds Payable 16,000.00 17,280.00 19,353.60 21,095.42 - 0 20,673.52
252 Mortgage (Warehouse) Payable 300,000.00 324,000.00 362,880.00 395,539.20 387,628.42
300 Common Stock, $1 Par, 100,000 Authorized; 50,000 shares Issued/Outstanding 50,000.00 50,000.00 50,000.00 50,000.00 50,000.00
301 Paid In Capital - Excess of Par, Common Stock 347,575.25 381,694.33 361,143.16 490,813.03 484,375.09
330 Retained Earnings 324,582.75 388,687.17 329,202.03 308,639.67 294,694.17
331 Cash Dividends 250,000.00 300,000.00 200,000.00 200,000.00 200,000.00
340 Treasury Stock 50,000.00 60,000.00 20,000.00 20,000.00 10,000.00
500 Sales 4,156,800.00 4,406,208.00 4,846,828.80 4,119,804.48 3,996,210.35
600 Cost of Goods Sold 1,385,698.00 1,468,839.88 1,615,723.87 1,373,365.29 1,332,164.33
700 Wage Expense (hourly workers) 756,894.00 802,307.64 882,538.40 750,157.64 727,652.91
701 Salaries Expense (Exempt Staff) 800,000.00 848,000.00 932,800.00 792,880.00 769,093.60
702 Marketing Expense 295,000.00 312,700.00 343,970.00 292,374.50 283,603.27
703 Travel and Entertainment Expense 56,789.00 60,196.34 66,215.97 56,283.58 54,595.07
704 Bad Debt Expense 42,185.00 44,716.10 49,187.71 41,809.55 40,555.27
705 Property Tax Expense 500,000.00 530,000.00 583,000.00 495,550.00 480,683.50
706 Office Maintenance & Repair Expense 2,000.00 2,120.00 2,332.00 1,982.20 1,922.73
707 Accounting...