Details of this Paper

AC499 Unit 9 Assignment Preparing Annual Report

Description

solution


Question

Question;AC499 Unit 9 Assignment Preparing Annual Report DocumentsFor this 4-5 page project, you will create the (1) Financial Highlights, (2) Presidents Letter to the Stockholders and (3) Management Discussion and (4) Analysis reports that would be contained in a company?s annual report.Companies normally issue these reports to the stockholders and other interested parties. These reports summarize the company?s operating activities for the past year and plans for the future. There are many variations in the order and form for presenting the major sections of the annual report.These reports will be completed in Microsoft Word following APA format, and will require you to disclose your references.VERY IMPORTANT NOTE: For purposes of this Final Project, you will use the Financial Data and ratios for the ?Rainbow Paint Company?. This data is found in Unit 4 and is the ?Review? problem. That data includes a Comparative Balance Sheet, Income Statement, and Statement of retained Earnings. You were given an opportunity to complete 19 different ratios for the Practice Set. All of that information is available for inclusion in this Final Project. The ?Rainbow Paint Company? financial data and ratios will offer a very broad opportunity to present a highly robust and detailed Annual Report. The Rainbow Paint Company data includes a full set of comparative financial statements for 2 years.Assignment checklist? Financial Highlights? Presidents Letter to the Stockholders? Management Discussion and AnalysisRainbow Paint Co.?s comparative financial statements for the years ending December 31, 2012 and 2011 are as follows. The market price of Rainbow Paint Co.?s common stock was $25 on December 31, 2012, and $30 on December 31, 2011.Rainbow Paint Co.Comparative Income StatementFor the Years Ended December 31, 2012 and 20112012 2011Sales $ 5,125,000 $ 3,257,600Sales returns and allowances 125,000 57,600Net sales $ 5,000,000 $ 3,200,000Cost of goods sold 3,400,000 2,080,000Gross profit $ 1,600,000 $ 1,120,000Selling expenses $ 650,000 $ 464,000Administrative expenses 325,000 224,000Total operating expenses $ 975,000 $ 688,000Income from operations $ 625,000 $ 432,000Other income 25,000 19,200$ 650,000 $ 451,200Other expense (interest) 105,000 64,000Income before income tax $ 545,000 $ 387,200Income tax expense 300,000 176,000Net income $ 245,000$ 211,200Rainbow Paint Co.Comparative Retained Earnings StatementFor the Years Ended December 31, 2012 and 20112012 2011Retained earnings, January 1 $ 723,000 $ 581,800Add net income for year 245,000 211,200Total $ 968,000 $ 793,000Deduct dividends:On preferred stock $ 40,000 $ 40,000On common stock 45,000 30,000Total $ 85,000 $ 70,000Retained earnings, December 31 $ 883,000 $ 723,000Rainbow Paint Co.Comparative Balance SheetDecember 31, 2012 and 2011Assets 2012 2011Current assets:Cash $ 175,000 $ 125,000Marketable securities 150,000 50,000Accounts receivable (net) 425,000 325,000Inventories 720,000 480,000Prepaid expenses 30,000 20,000Total current assets $ 1,500,000 $ 1,000,000Long-term investments 250,000 225,000Property, plant, and equipment (net) 2,093,000 1,948,000Total assets $ 3,843,000$ 3,173,000LiabilitiesCurrent liabilities $ 750,000 $ 650,000Long-term liabilities:Mortgage note payable, 10%, due 2015 $ 410,000 -Bonds payable, 8%, due 2018 800,000 $ 800,000Total long-term liabilities $ 1,210,000 $ 800,000Total liabilities $ 1,960,000 $ 1,450,000Stockholders' EquityPreferred 8% stock, $100 par $ 500,000 $ 500,000Common stock, $10 par 500,000 500,000Retained earnings 883,000 723,000Total stockholders' equity $ 1,883,000 $ 1,723,000Total liabilities and stockholders' equity $ 3,843,000$ 3,173,000Instructions (Answers given to help withDetermine the following measures for 2012:1. Working capital: $1,500,000 ? $750,000=$750,0002. Current ratio: $1,500,000 ? $750,000=2.03. Quick ratio: $750,000 ? $750,000=1.04. Accounts receivable turnover: $5,000,000 ? [($425,000 + $325,000) ? 2]= 13.35. Number of days' sales in receivables: $5,000,000 ? 365 days = $13,699, $375,000 ? $13,699=27.4 days6. Inventory turnover: $3,400,000 ? [($720,000 + $480,000) ? 2]= 5.77. Number of days' sales in inventory: $3,400,000 ? 365 days = $9,315, $600,000 ? $9,315=64.4 days8. Ratio of fixed assets to long-term liabilities: $2,093,000 ? $1,210,000=1.79. Ratio of liabilities to stockholders' equity: $1,960,000 ? $1,883,000=1.010. Number of times interest charges earned: ($545,000 + $105,000) ? $105,000=6.211. Number of times preferred dividends earned: $245,000 ? $40,000=6.112. Ratio of net sales to assets: $5,000,000 ? [($3,593,000 + $2,948,000) ? 2]= 1.513. Rate earned on total assets: ($245,000 + $105,000) ? [($3,843,000 + $3,173,000) ? 2]= 10.0%14. Rate earned on stockholders' equity: $245,000 ? [($1,883,000 + $1,723,000) ? 2]= 13.6%15. Rate earned on common stockholders' equity: ($245,000 ? $40,000) ? [($1,383,000 + $1,223,000) ? 2]= 15.7%16. Earnings per share on common stock: ($245,000 ? $40,000) ? 50,000 shares=$4.1017. Price-earnings ratio: $25 ? $4.10=6.118. Dividends per share of common stock: $45,000 ? 50,000 shares=$0.9019. Dividend yield: $0.90 ? $25=3.6%

 

Paper#43187 | Written in 18-Jul-2015

Price : $22
SiteLock