Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

$ 24,313 $ 1.22 5 203 mon stock outstanding du wration had 20,000 hares of commo

ID: 2394918 • Letter: #

Question

$ 24,313 $ 1.22 5 203 mon stock outstanding du wration had 20,000 hares of common stock ousta ents for 2011 an 2010 showing percentages ofnet sales for explanation of why this change occurred income taxes? What action by management probably causedhncome cach component. ecrease rease from 2010 to 2011 Wnte From the information provided, prepare mul 2. Did income from operations increase or d usERINsor> did other revenues and expenses have on the cha P3. The following information is from the June 30, 2011, post c Bissel Hardware Corporation. 0, 2011, post dlosing i o3,5 Classified Balance Sheet Debit S 64,000 66,000 20,000 552,000 290,000 3,200 9,600 2,560 Account Name Credit Total assets 1,195,200 Cash Short-Term Investments Notes Receivable Accounts Reccivable Merchandise Inventory Prepaid Rent Prepaid Insurance Sales Supplies Office Supplics Deposit for Future Advertising Building, Not in Use Land Delivery Equipment Accumulated Depreciation-Delivery Equipment 880 7,360 99,200 46,800 82,400 Trademark Accounts Payable Salaries Payable S 56,800 8,000 229,200 10,400

Explanation / Answer

Ans 1: BISSEL HARDAWARE CORPORATION

STATEMENT OF FINANCIAL POSITION

Particulars

Note

Amount ($)

ASSETS

Current assets

Cash and cash equivalents

64000.00

Short Term Investments

66000.00

Trade receivables

1

572000.00

Inventories

290000.00

Other current assets

2

23600.00

Total current assets

1015600.00

Fixed assets

Tangible Assets:

Land

46800.00

Building, not in use

99200.00

Delivery Equipment

3

25600.00

Intangible Assets:

Trademark

8000.00

Total non-current assets

179600.00

Total assets

1195200.00

LIABILITIES AND EQUITY

Current liabilities

Trade and other payables

4

239600.00

Short-term borrowings

                                         -  

Accrued expenses

3680.00

Total current liabilities

243280.00

Long-term liabilities

Long-term debt

160000.00

Deferred taxes

                                         -  

Total non-current liabilities

160000.00

Total liabilities

403280.00

Shareholders’ Equity

Capital

44000.00

Additional paid-in capital

320000.00

Retained earnings

427920.00

Total equity

791920.00

Total liabilities and equity

1195200.00

Note 1: Trade Receivables

Amount ($)

Notes Receivable

20000.00

Accounts Receivable

552000.00

Total

572000.00

Note 2: Other Current Assets

Amount ($)

Prepaid Rent

3200.00

Prepaid Insurance

9600.00

Sales Supplies

2560.00

Office Supplies

880.00

Deposit for Future Advertising

7360.00

Total

23600.00

Note 3: Delivery Equipment

Amount ($)

Delivery Equipment

82400.00

Less: Accumulated Depreciation

56800.00

Total

25600.00

Note 4: Trade and other payables

Amount ($)

Accounts Payable

229200.00

Salaries Payable

10400.00

Total

239600.00

Ans 2. The Debt-to-Equity ratio (D/E) indicates the proportion of the company’s assets that are being financed through debt. Debt to Equity ratio is a long term solvency ratio that indicates the soundness of long-term financial policies of the company.

Debt to Equity ratio of the above statement= Total Liabilities/ Shareholders' Equity

=403280/791920

=0.51

Ans 1: BISSEL HARDAWARE CORPORATION

STATEMENT OF FINANCIAL POSITION

Particulars

Note

Amount ($)

ASSETS

Current assets

Cash and cash equivalents

64000.00

Short Term Investments

66000.00

Trade receivables

1

572000.00

Inventories

290000.00

Other current assets

2

23600.00

Total current assets

1015600.00

Fixed assets

Tangible Assets:

Land

46800.00

Building, not in use

99200.00

Delivery Equipment

3

25600.00

Intangible Assets:

Trademark

8000.00

Total non-current assets

179600.00

Total assets

1195200.00

LIABILITIES AND EQUITY

Current liabilities

Trade and other payables

4

239600.00

Short-term borrowings

                                         -  

Accrued expenses

3680.00

Total current liabilities

243280.00

Long-term liabilities

Long-term debt

160000.00

Deferred taxes

                                         -  

Total non-current liabilities

160000.00

Total liabilities

403280.00

Shareholders’ Equity

Capital

44000.00

Additional paid-in capital

320000.00

Retained earnings

427920.00

Total equity

791920.00

Total liabilities and equity

1195200.00

Note 1: Trade Receivables

Amount ($)

Notes Receivable

20000.00

Accounts Receivable

552000.00

Total

572000.00

Note 2: Other Current Assets

Amount ($)

Prepaid Rent

3200.00

Prepaid Insurance

9600.00

Sales Supplies

2560.00

Office Supplies

880.00

Deposit for Future Advertising

7360.00

Total

23600.00

Note 3: Delivery Equipment

Amount ($)

Delivery Equipment

82400.00

Less: Accumulated Depreciation

56800.00

Total

25600.00

Note 4: Trade and other payables

Amount ($)

Accounts Payable

229200.00

Salaries Payable

10400.00

Total

239600.00