FINANCIAL STATEMENT PREPARATION - FINAL The following events occurred at MGR Com

Question

FINANCIAL STATEMENT PREPARATION - FINAL The following events occurred at MGR Company during its first year of business: a. To establish the MGR, Merry and Mary each contributed a total of $50,000 in exchange for common stock. b. MGR, or MerryGoRound is an Event Planning Company that specializes in high-end parties. The first year they conducted 94 events and revenue for the first year amounted to $470,000, of which 95% was to be paid by the date of the event and the remainder due within 30 days of the event. c. Clients owe $15,000 at the end of the year from the services provided in December. d. At the beginning of the year, a storage building was rented. The company was required to sign a two-year lease for $15,000 per year and make a $3,000 refundable security deposit. The first year’s lease payment and the security deposit were paid at the beginning of the year. e. At the beginning of the year, the company purchased a full-size Merry-Go-Round at a cost of $100,000 as the signature theme piece of their company. The Merry-Go-Round is expected to be useful for fifteen years. The company paid 20% down in cash and signed a four-year note at the bank for the remainder (with 10% interest-only to be paid annually until maturity). Since each event includes the Merry-Go-Round, MGR also purchased a flatbed trailer to haul it with, for $8,000, also with an expected 15 year life. MGR must lease a large truck to haul the trailer for each event, which costs $1,000 per day.   f. Other operating expenses, including wages, deprecation on other equipment, utilities, and rent on the storage building noted in (d) and (e) above, totaled $136,000 for the first year. No expenses were accrued or unpaid at the end of the year. g MGR purchased other equipment (tables & carts, ice machine, food heating trays and bags, helium tanks, music system, etc) for $10000 with an estimated life of 10 years and no salvage value. Salaries and wages for the year total $112,800 including payroll taxes. h The company declared and paid a $50,000 cash dividend at the end of the first year. i MGR is in the 35% corporate tax bracket. Required? Prepare a statement of cash flows for the first year using the direct method in the Operating Activities section. Complete vertical analysis of the Income statement. Compute, explain & analyze the following ratios: a Gross Profit b Operating Leverage ratio c Return on common equity d Current ratio e Operating Cash flow to current liabilities f Long-term debt to assets g Interest coverage FINANCIAL STATEMENT PREPARATION - FINAL The following events occurred at MGR Company during its first year of business: a. To establish the MGR, Merry and Mary each contributed a total of $50,000 in exchange for common stock. b. MGR, or MerryGoRound is an Event Planning Company that specializes in high-end parties. The first year they conducted 94 events and revenue for the first year amounted to $470,000, of which 95% was to be paid by the date of the event and the remainder due within 30 days of the event. c. Clients owe $15,000 at the end of the year from the services provided in December. d. At the beginning of the year, a storage building was rented. The company was required to sign a two-year lease for $15,000 per year and make a $3,000 refundable security deposit. The first year’s lease payment and the security deposit were paid at the beginning of the year. e. At the beginning of the year, the company purchased a full-size Merry-Go-Round at a cost of $100,000 as the signature theme piece of their company. The Merry-Go-Round is expected to be useful for fifteen years. The company paid 20% down in cash and signed a four-year note at the bank for the remainder (with 10% interest-only to be paid annually until maturity). Since each event includes the Merry-Go-Round, MGR also purchased a flatbed trailer to haul it with, for $8,000, also with an expected 15 year life. MGR must lease a large truck to haul the trailer for each event, which costs $1,000 per day.   f. Other operating expenses, including wages, deprecation on other equipment, utilities, and rent on the storage building noted in (d) and (e) above, totaled $136,000 for the first year. No expenses were accrued or unpaid at the end of the year. g MGR purchased other equipment (tables & carts, ice machine, food heating trays and bags, helium tanks, music system, etc) for $10000 with an estimated life of 10 years and no salvage value. Salaries and wages for the year total $112,800 including payroll taxes. h The company declared and paid a $50,000 cash dividend at the end of the first year. i MGR is in the 35% corporate tax bracket. Required? Prepare a statement of cash flows for the first year using the direct method in the Operating Activities section. Complete vertical analysis of the Income statement. Compute, explain & analyze the following ratios: a Gross Profit b Operating Leverage ratio c Return on common equity d Current ratio e Operating Cash flow to current liabilities f Long-term debt to assets g Interest coverage

Explanation / Answer

Cash Flow Statements Particulars Amount Cash collection from clients $   4,55,000 Lease rent paid $     -15,000 Salaries Paid $ -1,12,800 Operating expenses paid $ -1,12,800 Taxes paid $     -74,620 Security Deposit paid $       -3,000 Cash Flow from operation $   1,36,780 Purchase of mary go round $ -1,00,000 Purchase of Flated Trailer $       -8,000 Purchase of Equipments $     -10,000 Cash Flow From Investing $ -1,18,000 Issue of Common Stock $   1,00,000 Issue of 10% Bank Note $      80,000 Interest Paid $       -8,000 Dividend Paid $     -50,000 Cash Flow From Financing $   1,22,000 Net Change in cash $   1,40,780 Opening cash $ -   Closing cash $   1,40,780 Income Statement Particulars Revenue $   4,70,000 Other Operating Expenses $ -1,12,800 Constribution $   3,57,200 Lease Rent $     -15,000 Salaries $ -1,12,800 Depreciation $       -8,200 Operating Profit $   2,21,200 Interest expenses $       -8,000 Profit Befor Tax $   2,13,200 Tax Expenses $     -74,620 Net Income $   1,38,580 Compute Ratios Gross profit 47.06% Operating Leverage 1.61 Return on Common Equity 138.58% Current Ratio Can not be calculated as company does not have current Liabilities Operatin cash flow to current liabilities Can not be calculated as company does not have current Liabilities Long-term debt to assets 0.73 Interest Coverage 27.65

Related Questions

Navigate

• Browse (All)
• Browse F
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.