01 Aug ACC 1022 Spring 2023 Comprehensive Project Name___________________________________ BVD Corp Trial Balance at December 31, 20XX is presented below. ?All 20XX transactions have been recorded e
ACC 1022 Spring 2023 Comprehensive Project Name___________________________________ BVD Corp Trial Balance at December 31, 20XX is presented below. All 20XX transactions have been recorded except for the items described on the next page. Debit Credit Cash $ 126,934 Accounts Receivable 54,820 Inventory 95,125 Debt Investments 0 Land 102,200 Buildings 255,850 Equipment 102,120 Allowance for Doubtful Accounts $ 13,250 Accumulated Depreciation-Buildings 63,306 Accumulated Depreciation-Equipment 26,630 Accounts Payable 35,278 Interest Payable 0 Unearned Rent Revenue 32,700 Dividends Payable 0 Income Tax Payable 0 Bonds Payable 0 Discount on Bonds Payable 0 Common Stock ($5 par) 165,000 Paid in Capital in Excess of Par-Common Stock 44,580 Preferred Stock ($50 par) 0 Paid in Capital in Excess of Par-Preferred Stock 0 Retained Earnings 133,477 Treasury Stock 0 Cash Dividends 0 Sales Revenue 844,200 Rent Revenue 0 Loss on sale of land 0 Gain on sale of debt investments 0 Bad Debt Expense 0 Interest Expense 0 Cost of Goods Sold 303,912 Depreciation Expense . 0 Other Operating Expenses 162,460 Salaries and Wages Expense 155,000 Income Tax Expense 0 Total $ 1,358,421 $ 1,358,421 CONTINUED ON NEXT PAGE Page 1 Unrecorded transactions: Round all calculations if necessary to -0- decimals (to the nearest dollar, do not show cents). 1. On January 1, 20XX, BVD Corp. issued 3,500 shares of $50 par, 7% preferred stock for $275,000. 2. On January 1, 20XX, BVD Corp. also issued 7,000 shares of common stock for $68,550. 3. On January 1, 20XX, BVD Corp. issued $900,000, 6%, 10 year bonds when the market rate was 8%. (Hint: Cash received will be the present value of the bond) Interest is to be paid annually on each January 1, beginning one year from date of issue. 4. BVD Corp. reacquired 4,000 shares of its common stock on January 12, 20XX for $11.00 per share. 5. On December 31, 20XX, BVD Corp. declared the annual preferred dividend plus a $1.00 per share dividend on the outstanding common stock, all payable in cash on January 31 of next year. 6. Bought Debt Investments worth $75,000 for cash. 7. On December 31, 20XX, BVD Corp. estimates that the total amount of accounts receivable that is uncollectible at year end is $15,480. 8. The building is being depreciated using the straight line method over 15 years. The salvage value is $85,000. 9. The equipment is being depreciated using the straight line method over 5 years. The salvage value is $15,000. 10. Sold the Land for $100,000 cash. 11. The unearned rent for the current month was collected on December 1, 20XX. The original amount received was 3 months' rent in advance (December 1 of this year through February 28 28 of next year). 12. The first cash interest payment on the 6% bonds is due January 1 of next year. The annual interest on the bonds for 20XX has not yet been recorded. Use the effective interest method. 13. The BVD Corporation sold half of the Debt Investments for $40,000 cash 14. The BVD Corporation must make an adjusting entry to accrue income tax expense on Income Before Income Tax at a rate of 32%. The taxes will not be paid until March of next year. Instructions: (a) Prepare journal entries for the transactions listed above. (b) Prepare an updated December 31, 20XX trial balance. (c) Prepare a multiple-step income statement for the year ending December 31, 20XX. (d) Prepare a retained earnings statement for the year ending December 31, 20XX. (e) Prepare a classified balance sheet as of December 31, 20XX. (f) Prepare a Statement of Cash Flows as of December 31, 20XX. (g) and (h) Calculate and analyze the following ratios, clearly presenting your work and answers: 1. Working Capital 4. EPS 7. Times Interest Earned 2. Current Ratio 5. Payout Ratio 8. Free Cash Flow 3. Return on Stockholders' Equity 6. Debt to Assets Ratio Page 2 COMPREHENSIVE PROJECT, cont. BVD Corporation (a) General Journal Date Debit Credit CONTINUED Account Titles Page 3 BVD Corporation (a) General Journal Date Debit Credit DR CR Account Titles Page 4 COMPREHENSIVE PROJECT, cont. Round all numbers if necessary to -0- decimals (to the nearest dollar, do not show cents). (b) DR CR Cash Accounts Receivable Inventory Debt Investments Land Buildings Equipment Allowance for Doubtful Accounts Accumulated Depreciation – Buildings Accumulated Depreciation – Equipment Accounts Payable Interest Payable Unearned Rent Revenue Dividends Payable Income Tax Payable Bonds Payable Discount on Bonds Payable Common Stock ($5 par) Paid-in Capital in Excess of Par – Common Stock Preferred Stock ($50 par) Paid-in Capital in Excess of Par – Preferred Stock Retained Earnings Treasury Stock Cash Dividends Sales Revenue Rent Revenue Loss on sale of Land Gain on sale of investment Bad Debts Expense Interest Expense Cost of Goods Sold Depreciation Expense Other Operating Expenses Salaries and Wages Expense Income Tax Expense Totals BVD Corporation Updated Trial Balance 12/31/20XX Page 5 COMPREHENSIVE PROJECT, cont. (c) (d) For the Year Ended December 31, 20XX Retained Earnings Statement BVD Corporation Income Statement For the Year Ended December 31, 20XX BVD Corporation Page 6 e) BVD Corporation Balance Sheet 12/31/20XX Page 7 BVD Corporation Balance Sheet cont. 12/31/20XX Page 8 COMPREHENSIVE PROJECT (Continued) (f) Statement of Cash Flows: BVD CORPORATION Comparative Balance Sheets December 31 of the previous year Accounts Receivable (net of AFDA) 35,450 Inventory 105,772 Land 102,200 Buildings 255,850 Equipment 102,120 Accumulated Depreciation-Buildings 63,306 Accumulated Depreciation-Equipment 26,630 Accounts Payable 30,528 Interest Payable 0 Unearned Rent Revenue 32,700 Dividends Payable 0 Income Tax Payable 60,620 Instructions: Use the Balance Sheet for December 31, 20XX and the above ending balances for last year's Balance Sheet accounts to prepare the "Net cash provided by operating activities" section of the Cash Flow Statement below using the indirect method. BVD CORPORATION Statement of Cash Flows December 31, 20XX Cash flows from operating activities Net income $ Adjustments to reconcile net income to net cash provided by operating activities Add: Depreciation Expense $ Add: Loss on sale of Land Less: Gain on sale of Debt investments Increase in accounts receivable Decrease in inventory Increase in accounts payable Decrease in unearned rent revenue Increase in interest payable Increase in dividends payable Decrease in income taxes payable Net cash provided by operating activities $ Page 9 COMPREHENSIVE PROJECT (Continued) (g) Calculating Ratios, page 1: Instructions Step 1: Using the ratios as found in our textbook, calculate the following for the BVD Corp. using the numbers you've arrived at in the project. Instructions Step 2: For each of the ratios below, analyze and describe how BVD Corp.'s ratio compares to its nearest competitor, Walmart, Inc. See Appendix E in the back of your textbook for Walmart's annual financial statements. Use the most current year, 2020, for your calculations. Note: Be sure to show the calculation of Walmart's ratios below! Additional Note: Round answers to 2 decimal places, as needed. All work must be presented! 1. Working Capital: 2. Current Ratio: Page 10 COMPREHENSIVE PROJECT (Continued) (g) Calculating Ratios, page 1: Instructions Step 1: Using the ratios as found in our textbook, calculate the following for the BVD Corp. using the numbers you've arrived at in the project. Instructions Step 2: For each of the ratios below, analyze and describe how BVD Corp.'s ratio compares to its nearest competitor, Walmart, Inc. See Appendix E in the back of your textbook for Walmart's annual financial statements. Use the most current year, 2020, for your calculations. Note: Be sure to show the calculation of Walmart's ratios below! Additional Note: Round answers to 2 decimal places, as needed. All work must be presented! 3. Return on Stockholders' Equity: (use ending Common Stockholders' Equity, not average. Common Stockholders' Equity does not include par value of preferred stock.) 4. EPS: (assume all shares are already weighted) and use "Basic" (not "Diluted") for Walmart 5. Payout Ratio: Page 11 COMPREHENSIVE PROJECT (Continued) (g) Calculating Ratios, page 1: Instructions Step 1: Using the ratios as found in our textbook, calculate the following for the BVD Corp. using the numbers you've arrived at in the project. Instructions Step 2: For each of the ratios below, analyze and describe how BVD Corp.'s ratio compares to its nearest competitor, Walmart, Inc. See Appendix E in the back of your textbook for Walmart's annual financial statements. Use the most current year, 2020, for your calculations. Note: Be sure to show the calculation of Walmart's ratios below! Additional Note: Round answers to 2 decimal places, as needed. All work must be presented! 6. Debt to Assets Ratio: 7. Times Interest Earned: 8. Free Cash Flow (after dividends have been paid): Page 12
ACC 1022 Spring 2023 Comprehensive Project Name___________________________________
BVD Corp Trial Balance at December 31, 20XX is presented below.
All 20XX transactions have been recorded except for the items described on the next page.
Debit Credit Cash $ 126,934 Accounts Receivable 54,820 Inventory 95,125 Debt Investments 0 Land 102,200 Buildings 255,850 Equipment 102,120 Allowance for Doubtful Accounts $ 13,250 Accumulated Depreciation-Buildings 63,306 Accumulated Depreciation-Equipment 26,630 Accounts Payable 35,278 Interest Payable 0 Unearned Rent Revenue 32,700 Dividends Payable 0 Income Tax Payable 0 Bonds Payable 0 Discount on Bonds Payable 0 Common Stock ($5 par) 165,000 Paid in Capital in Excess of Par-Common Stock 44,580 Preferred Stock ($50 par) 0 Paid in Capital in Excess of Par-Preferred Stock 0 Retained Earnings 133,477 Treasury Stock 0 Cash Dividends 0 Sales Revenue 844,200 Rent Revenue 0 Loss on sale of land 0 Gain on sale of debt investments 0 Bad Debt Expense 0 Interest Expense 0 Cost of Goods Sold 303,912 Depreciation Expense . 0 Other Operating Expenses 162,460 Salaries and Wages Expense 155,000 Income Tax Expense 0 Total $ 1,358,421 $ 1,358,421
CONTINUED ON NEXT PAGE
Page 1
Unrecorded transactions: Round all calculations if necessary to -0- decimals (to the nearest dollar, do not show cents). 1. On January 1, 20XX, BVD Corp. issued 3,500 shares of $50 par, 7% preferred stock for $275,000.
2. On January 1, 20XX, BVD Corp. also issued 7,000 shares of common stock for $68,550.
3. On January 1, 20XX, BVD Corp. issued $900,000, 6%, 10 year bonds when the market rate was 8%. (Hint: Cash received will be the present value of the bond) Interest is to be paid annually on each January 1, beginning one year from date of issue.
4. BVD Corp. reacquired 4,000 shares of its common stock on January 12, 20XX for $11.00 per share.
5. On December 31, 20XX, BVD Corp. declared the annual preferred dividend plus a $1.00 per share dividend on the outstanding common stock, all payable in cash on January 31 of next year.
6. Bought Debt Investments worth $75,000 for cash.
7. On December 31, 20XX, BVD Corp. estimates that the total amount of accounts receivable that is uncollectible at year end is $15,480.
8. The building is being depreciated using the straight line method over 15 years. The salvage value is $85,000.
9. The equipment is being depreciated using the straight line method over 5 years. The salvage value is $15,000.
10. Sold the Land for $100,000 cash.
11. The unearned rent for the current month was collected on December 1, 20XX. The original amount received was 3 months' rent in advance (December 1 of this year through February 28 28 of next year).
12. The first cash interest payment on the 6% bonds is due January 1 of next year. The annual interest on the bonds for 20XX has not yet been recorded. Use the effective interest method.
13. The BVD Corporation sold half of the Debt Investments for $40,000 cash
14. The BVD Corporation must make an adjusting entry to accrue income tax expense on Income Before Income Tax at a rate of 32%. The taxes will not be paid until March of next year.
Instructions: (a) Prepare journal entries for the transactions listed above. (b) Prepare an updated December 31, 20XX trial balance. (c) Prepare a multiple-step income statement for the year ending December 31, 20XX. (d) Prepare a retained earnings statement for the year ending December 31, 20XX. (e) Prepare a classified balance sheet as of December 31, 20XX. (f) Prepare a Statement of Cash Flows as of December 31, 20XX. (g) and (h) Calculate and analyze the following ratios, clearly presenting your work and answers: 1. Working Capital 4. EPS 7. Times Interest Earned 2. Current Ratio 5. Payout Ratio 8. Free Cash Flow 3. Return on Stockholders' Equity 6. Debt to Assets Ratio
Page 2
COMPREHENSIVE PROJECT, cont.
BVD Corporation
(a) General Journal
Date Debit Credit
CONTINUED
Account Titles
Page 3
BVD Corporation
(a) General Journal
Date Debit Credit
DR CR
Account Titles
Page 4
COMPREHENSIVE PROJECT, cont. Round all numbers if necessary to -0- decimals (to the nearest dollar, do not show cents). (b)
DR CR
Cash
Accounts Receivable
Inventory
Debt Investments
Land
Buildings
Equipment
Allowance for Doubtful Accounts
Accumulated Depreciation – Buildings
Accumulated Depreciation – Equipment
Accounts Payable
Interest Payable
Unearned Rent Revenue
Dividends Payable
Income Tax Payable
Bonds Payable
Discount on Bonds Payable
Common Stock ($5 par)
Paid-in Capital in Excess of Par – Common Stock
Preferred Stock ($50 par)
Paid-in Capital in Excess of Par – Preferred Stock
Retained Earnings
Treasury Stock
Cash Dividends
Sales Revenue
Rent Revenue
Loss on sale of Land
Gain on sale of investment
Bad Debts Expense
Interest Expense
Cost of Goods Sold
Depreciation Expense
Other Operating Expenses
Salaries and Wages Expense
Income Tax Expense
Totals
BVD Corporation
Updated Trial Balance
12/31/20XX
Page 5
COMPREHENSIVE PROJECT, cont.
(c)
(d)
For the Year Ended December 31, 20XX
Retained Earnings Statement
BVD Corporation
Income Statement
For the Year Ended December 31, 20XX
BVD Corporation
Page 6
e) BVD Corporation Balance Sheet
12/31/20XX
Page 7
BVD Corporation
Balance Sheet cont.
12/31/20XX
Page 8
COMPREHENSIVE PROJECT (Continued)
(f) Statement of Cash Flows: BVD CORPORATION Comparative Balance Sheets December 31 of the previous year
Accounts Receivable (net of AFDA) 35,450 Inventory 105,772 Land 102,200 Buildings 255,850 Equipment 102,120 Accumulated Depreciation-Buildings 63,306 Accumulated Depreciation-Equipment 26,630 Accounts Payable 30,528 Interest Payable 0 Unearned Rent Revenue 32,700 Dividends Payable 0 Income Tax Payable 60,620
Instructions: Use the Balance Sheet for December 31, 20XX and the above ending balances for last year's Balance Sheet accounts to prepare the "Net cash provided by operating activities" section of the Cash Flow Statement below using the indirect method.
BVD CORPORATION Statement of Cash Flows December 31, 20XX
Cash flows from operating activities
Net income $
Adjustments to reconcile net income to
net cash provided by operating activities
Add: Depreciation Expense $
Add: Loss on sale of Land
Less: Gain on sale of Debt investments
Increase in accounts receivable
Decrease in inventory
Increase in accounts payable
Decrease in unearned rent revenue
Increase in interest payable
Increase in dividends payable
Decrease in income taxes payable
Net cash provided by operating activities $
Page 9
COMPREHENSIVE PROJECT (Continued)
(g) Calculating Ratios, page 1:
Instructions Step 1: Using the ratios as found in our textbook, calculate the following for the BVD Corp. using the numbers you've arrived at in the project.
Instructions Step 2: For each of the ratios below, analyze and describe how BVD Corp.'s ratio compares to its nearest competitor, Walmart, Inc. See Appendix E in the back of your textbook for Walmart's annual financial statements. Use the most current year, 2020, for your calculations.
Note: Be sure to show the calculation of Walmart's ratios below!
Additional Note: Round answers to 2 decimal places, as needed. All work must be presented!
1. Working Capital:
2. Current Ratio:
Page 10
COMPREHENSIVE PROJECT (Continued)
(g) Calculating Ratios, page 1:
Instructions Step 1: Using the ratios as found in our textbook, calculate the following for the BVD Corp. using the numbers you've arrived at in the project.
Instructions Step 2: For each of the ratios below, analyze and describe how BVD Corp.'s ratio compares to its nearest competitor, Walmart, Inc. See Appendix E in the back of your textbook for Walmart's annual financial statements. Use the most current year, 2020, for your calculations.
Note: Be sure to show the calculation of Walmart's ratios below!
Additional Note: Round answers to 2 decimal places, as needed. All work must be presented!
3. Return on Stockholders' Equity: (use ending Common Stockholders' Equity, not average. Common Stockholders' Equity does not include par value of preferred stock.)
4. EPS: (assume all shares are already weighted) and use "Basic" (not "Diluted") for Walmart
5. Payout Ratio:
Page 11
COMPREHENSIVE PROJECT (Continued)
(g) Calculating Ratios, page 1:
Instructions Step 1: Using the ratios as found in our textbook, calculate the following for the BVD Corp. using the numbers you've arrived at in the project.
Instructions Step 2: For each of the ratios below, analyze and describe how BVD Corp.'s ratio compares to its nearest competitor, Walmart, Inc. See Appendix E in the back of your textbook for Walmart's annual financial statements. Use the most current year, 2020, for your calculations.
Note: Be sure to show the calculation of Walmart's ratios below!
Additional Note: Round answers to 2 decimal places, as needed. All work must be presented!
6. Debt to Assets Ratio:
7. Times Interest Earned:
8. Free Cash Flow (after dividends have been paid):
Page 12
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
About Wridemy
We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.
How It Works
To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Are there Discounts?
All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.