Lansbury Inc. had the following balance sheet at December 31, 2019.

LANSBURY INC.
BALANCE SHEET
DECEMBER 31, 2019

Cash $20,000 Accounts payable $30,000
Accounts receivable 21,200 Notes payable (long-term) 41,000
Investments 32,000 Common stock 100,000
Plant assets (net) 81,000 Retained earnings 23,200
Land 40,000 $194,200
$194,200

During 2020, the following occurred.

1. Lansbury Inc. sold part of its debt investment portfolio for $15,000. This transaction resulted in a gain of $3,400 for the firm. The company classifies these investments as available-for-sale.
2. A tract of land was purchased for $13,000 cash.
3. Long-term notes payable in the amount of $16,000 were retired before maturity by paying $16,000 cash.
4. An additional $20,000 in common stock was issued at par.
5. Dividends of $8,200 were declared and paid to stockholders.
6. Net income for 2020 was $32,000 after allowing for depreciation of $11,000.
7. Land was purchased through the issuance of $35,000 in bonds.
8. At December 31, 2020, Cash was $37,000, Accounts Receivable was $41,600, and Accounts Payable remained at $30,000.

Requried:

a. Prepare a statement of cash flows for 2017.
b. Prepare an unclassified balance sheet as it would appear on December 31, 2017.
c. Compute two cash flow ratios.

See explanation

Explanation:

Requirement A

See the image Below:

Requirement B

                     LANSBURY INC.

                    BALANCE SHEET

             As at December 31, 2020

             Assets

Cash                                                                   $37,000

Accounts receivable                                          $41,600

Investment                                                         $20,400 (Note - 1)

Plant asset                                      $81,000

Less: Accumulated depreciation ($11,000)    

Book value of Plant asset                                 $70,000

Land                                                                   $53,000

Total assets                                                     $222,000

Liabilities and Stockholders' Equity

           Liabilities

Accounts payable        $30,000

Notes payable              $25,000

Total liabilities              $55,000

    Stockholders' Equity

Common Stock           $120,000

Retained earnings      $  47,000   (Note - 2)

Total stockholders' equity = $167,000

Total liabilities & Stockholders' Equity = $222,000

Note - 1:

Sold investment's cost value calculation -

Selling price =           $15,000

Less: Gain on sale = ($3,400)

Cost price = $11,600

Investment during 2019 =             $32,000

Sale of Investment (book value)    $11,600

Remaining value of Investment = $20,400

Note - 2:

Beginning                              $23,200

Add: Net Income                   $32,000

Less: Dividend                       ($8,200)

Ending retained earnings  = $47,000

Requirement C

1. Cash flow to net income ratio:

It shows how much cash flows from operating activities during the year over a specific net income.

We know, Cash flow to net income ratio =

Cash flow to net income ratio =

Cash flow to net income ratio = 60%

2. Operating cash flow ratio:

It shows how much cash flows from operating activities during the year from the use of current liabilities.

We know, Operating Cash flow ratio =

Operating Cash flow ratio =

Operating Cash flow ratio = 64%

Note: Here, accounts payable is the only current liabilities as notes payable has a long-term value.

the u.s. census bureau produces data on the population and economy nationwide. it can you to analyze the kind of people living in your neighborhood. it does not show you the market of people willing to buy your product or an existing market for your product. that will require more market research. the census bureau only gives you an insight to the demographics in your area.

engaging in financial planning?

just took my test