Business, 15.02.2021 20:40 kayolaaaa53

Affordable Lawn Care, Inc., provides lawn mowing services to both commercial and residential customers. The company performs adjusting entries on a monthly basis, whereas closing entries are prepared annually at December 31. An adjusted trial balance dated December, current year follows Affordable Lawn Care, Inc.
Adjusted Trial Balance
December 31, current year
Debit Credits
Cash…………………………………………… $117,050
Accounts receivable……………………………. 9,600
Unexpired insurance…………………………. 16,000
Prepaid rent………………………………………. . 6,000
Supplies………………………………………….. 2,150
Trucks…………………………………………… 300,000
Accumulated depreciation: truck $240,000
Mowing equipment………………………. 40,000
Accumulated depreciation: mowing equipment 24,000
Accounts payables……………………………. 3,000
Notes payables………………………… 100,000
Salaries payables…… 1,800
Interest payables………………… 300
Income taxes payables 2,100
Unearned mowing revenue…… 1,800
Capital Stock 40,000
Retained earnings…… 60,000
Dividends……………………… 10,000
Mowing revenue earned……………… 340,000
Insurance expense………………. 4,800
Office rent expense………………….. 72,000
Supplies expense…………………….. 10,400
Salary expense………………………….. 120,000
Depreciation expense: truck……….. 60,000
Depreciation expense: mowing equipment 8,000
Repair and maintenance expense………. 6,000
Fuel expense………………………………… 3,000
Miscellaneous expense………………… 10,000
Interest expense……………………………. 6,000
Income taxes expense……………….. 12,000
$813,000 $813,000
1. Prepare an income statement and statement of retained earnings for the year ended December 31, current year. Also prepare the company’s balance sheet dated December 31, current year
2. Prepare the necessary year end closing entries
3. Prepare an after closing trial balance
4. Using the financial statement prepared in part a, briefly evaluate the company’s profitability and liquidity

Answers: 1

Show answers

Answers

Answer from: jacamron

Affordable Lawn Care, Inc.

1. Income Statement for the year ended December 31,

Mowing revenue earned $340,000

Insurance expense $4,800

Office rent expense 72,000

Supplies expense 10,400

Salary expense 120,000

Depreciation expense: truck 60,000

Depreciation expense: mowing equipment 8,000

Repair and maintenance expense 6,000

Fuel expense 3,000

Miscellaneous expense 10,000

Total operating expenses $294,200

Operating income $45,800

Interest expense 6,000

Income before taxes $39,800

Income taxes expense 12,000

Income after taxes $27,800

Statement of Retained Earnings for the year ended December 31,

Retained earnings $60,000

Income after taxes 27,800

Dividends 10,000

Retained earnings, December 31 $77,800

Balance Sheet as of December 31

Assets

Current Assets:

Cash $117,050

Accounts receivable 9,600

Unexpired insurance 16,000

Prepaid rent 6,000

Supplies 2,150

Total current assets $150,800

Long-term assets:

Trucks 300,000

Accumulated depreciation: truck 240,000 60,000

Mowing equipment 40,000

Accumulated depreciation:mowing 24,000 16,000

Total long-term assets $76,000

Total assets $226,800

Liabilities + Equity

Liabilities:

Accounts payables $3,000

Notes payables 100,000

Salaries payables 1,800

Interest payables 300

Income taxes payables 2,100

Unearned mowing revenue 1,800

Total liabilities $109,000

Equity:

Capital Stock $40,000

Retained earnings 77,800

Total Equity 117,800 $117,800

Total liabilities and equity $226,800

2. Closing Journal Entries:

Debit Credits

Cash $117,050

Accounts receivable 9,600

Unexpired insurance 16,000

Prepaid rent 6,000

Supplies 2,150

Trucks 300,000

Accumulated depreciation: truck $240,000

Mowing equipment 40,000

Accumulated depreciation: mowing equipment 24,000

Accounts payables 3,000

Notes payables 100,000

Salaries payables 1,800

Interest payables 300

Income taxes payables 2,100

Unearned mowing revenue 1,800

Capital Stock 40,000

Retained earnings 77,800

To close the permanent accounts to the current financial period.

3. After Closing Trial Balance as of January 1:

Debit Credits

Cash $117,050

Accounts receivable 9,600

Unexpired insurance 16,000

Prepaid rent 6,000

Supplies 2,150

Trucks 300,000

Accumulated depreciation: truck $240,000

Mowing equipment 40,000

Accumulated depreciation: mowing equipment 24,000

Accounts payables 3,000

Notes payables 100,000

Salaries payables 1,800

Interest payables 300

Income taxes payables 2,100

Unearned mowing revenue 1,800

Capital Stock 40,000

Retained earnings 77,800

Totals $490,800 $490,800

4. Evaluation of company's profitability and liquidity:

Profitability:

Net Income Margin = 8.18%

Operating margin = 13.47%

These two ratios show that more than 5% of the company's revenue was spent on interest and taxes.

Liquidity:

Current Ratio = 1.38

Quick Ratio = 1.07

The company is liquid and can meet its current maturing liabilities with its current assets. The quick ratio is based on Cash only given the nature of the business.

Explanation:

a) Data and Calculations:

Affordable Lawn Care, Inc.

Adjusted Trial Balance

December 31, current year

Debit Credits

Cash $117,050

Accounts receivable 9,600

Unexpired insurance 16,000

Prepaid rent 6,000

Supplies 2,150

Trucks 300,000

Accumulated depreciation: truck $240,000

Mowing equipment 40,000

Accumulated depreciation: mowing equipment 24,000

Accounts payables 3,000

Notes payables 100,000

Salaries payables 1,800

Interest payables 300

Income taxes payables 2,100

Unearned mowing revenue 1,800

Capital Stock 40,000

Retained earnings 60,000

Dividends 10,000

Mowing revenue earned 340,000

Insurance expense 4,800

Office rent expense 72,000

Supplies expense 10,400

Salary expense 120,000

Depreciation expense: truck 60,000

Depreciation expense: mowing equipment 8,000

Repair and maintenance expense 6,000

Fuel expense 3,000

Miscellaneous expense 10,000

Interest expense 6,000

Income taxes expense 12,000

Totals $813,000 $813,000

b) Profitability and Liquidity Ratios:

Profitability:

Net Profit Margin = Net Income/Revenue * 100 = 27,800/340,000 * 100 = 8.18%

Operating Profit Margin = Operating Income/Revenue * 100 = 45,800/340,000 * 100 = 13.47%

Liquidity Ratios:

Current ratio = Current Assets/Current Liabilities = 150,800/109,000 = 1.38

Quick Ratio = Cash/Current Liabilities = 117,050/109,000 = 1.07

Answer from: Quest

i know right it’s not fair some people are just so rude unlike you your actually trying to get to know people and i think that is very kind

Answer from: Quest

You need to give the options.

Another question on Business

Business, 21.06.2019 20:40

Alocal club is selling christmas trees and deciding how many to stock for the month of december. if demand is normally distributed with a mean of 100 and standard deviation of 20, trees have no salvage value at the end of the month, trees cost $20, and trees sell for $50 what is the service level?

Answers: 2

Answer

Business, 22.06.2019 09:50

The returns on the common stock of maynard cosmetic specialties are quite cyclical. in a boom economy, the stock is expected to return 22 percent in comparison to 9 percent in a normal economy and a negative 14 percent in a recessionary period. the probability of a recession is 35 percent while the probability of a boom is 10 percent. what is the standard deviation of the returns on this stock?

Answers: 2

Answer

Business, 22.06.2019 13:00

Apopular low-cost airline, parson corp., has gone out of business. although the service and price provided by the airline was what customers wanted, the larger airlines were able to drive the low-cost airline out of business through an aggressive price war. which component of the competitive environment does this illustrate? a) threat of new entrants b)competitors c) economic factors d) customers d) regulators

Answers: 1

Answer

Business, 22.06.2019 14:30

Your own record of all your transactions. a. check register b. account statement

Answers: 1

Answer

You know the right answer?

Affordable Lawn Care, Inc., provides lawn mowing services to both commercial and residential custome...

Questions