Complete the SOE and worksheet using the information below. Excess of Market over Book Values (Market...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Complete the SOE and worksheet using the information below. Excess of Market over Book Values (Market - Book) Item: 12/31/2018 -$10,000 $0 $0 $13,000 $20,000 Machinery and Equipment Land Buildings Marketable Securities Other Investments (local brewery) Selected Account Balances: Current Deferred Taxes Non-current Deferred Taxes Non-real estate long-term loan balance Total Equity $2,492 $3,000 $165,000 $232,009 12/31/2019 $5,000 $5,000 $10,000 $5,000 $22,000 $1,359 $12,601 $220,000 $323,041 Other Information: 2019 Net Income for Illini Tap was: $151,633 No capital contributions or distributions were made in 2019 Change $91,032 Excess of Market over Book Values (Market - Book) Item: Machinery and Equipment Land Buildings Marketable Securities Other Investments (local brewery) Selected Account Balances: Current Deferred Taxes Non-current Deferred Taxes Non-real estate long-term loan balance Total Equity 12/31/18 -$10,000 $0 $0 $13,000 $20,000 $2,492 $3,000 $165,000 $232,009 Other Information: 2019 Net Income for Illini Tap was: $151,633 No capital contributions or distributions were made in 2019 12/31/19 $5,000 $5,000 $10,000 $5,000 $22,000 $1,359 $12,601 $220,000 $323,041 Change $91,032 Item Beginning of period owner equity Changes in contributed capital and retained earnings: Net Income Withdrawals owner/family living Capital Contributions: Debt forgiveness Gifts Inheritances Capital Distributions: Dividends Gifts Inheritances Total change in contributed capital and retained earnings Change in market valuation (market value over cost/basis) of: Marketable securities Other business investments Machinery and equipment Land Buildings Other capital assets Personal assets Personal liabilities Total change in market valuation + + + $ $ Subtotal 151,633 0 0 0 0 0 0 $ >$ Total 232,009 0 a b C d e f g h i k 1 m n 0 р q r S Change in noncurrent portion of deferred taxes Total change in valuation equity Total Change in Owner Equity End of period owner equity 0 >$ t 0 u 91,032 V 323,041 W a P --- 6-CD e g h i j k I Section on CFS Operating Operating 2019 Transactions Land and building purchase Land Cost Building Cost Down Payment Remainder financed on 30-year loan Bar Equipment Purchase Cost of new equipment Down Payment Remainder financed on 5-year loan Sold equipment Sale price Tax basis of equipment sold Investment in local brewery Original cost Current value Dividends received in 2019 Other items: Principal paid on short-term loans Interest paid on short-term loans Family Living Withdrawals Total Cash Sales Principal paid on long-term loans Total Cash Operating Expenses Interest paid on long-term loans in cash Cash Tax Expenses Beginning Cash Balance 140,000 300,000 110,000 ??? 85,000 15,000 ??? 15,000 20,000 50,000 72,000 5,000 16,000 2,500 ??? Notes 910,000 Operating inflow 15,000 650,000 Operating outflow 14,500 48,000 113,000 Beginning Cash Balance CASH FLOWS FROM OPERATING ACTIVITIES Inflows Cash received from business sales/receipts Cash received from net nonbusiness income Outflows Total cash inflows from operating activities Cash paid for operating expenses Cash paid for operating & s.t. loan interest Cash paid for long-term loan interest Cash paid for purchased inputs Cash paid for other items purchased for resale Cash paid for income and social security taxes Cash withdrawals for owner/family living Total cash outflows from operating activities Net cash flows provided by operating activities CASH FLOWS FROM INVESTING ACTIVITIES Inflows Cash received on sale of machinery/equipment/real estate Cash received from sale of internally transferred capital Cash received from withdrawals of savings Cash received from sale of personal assets/retirement accts. Total cash inflows from investing activities Outflows Cash paid to purchase machinery/equipment/real estate Cash paid to purchased productive capital items Cash paid for deposits to savings accounts 910,000 910,000 >>$910,000 650,000 650,000 >> $ 650,000 $ 260,000 Outflows Cash paid to purchase machinery/equipment/real estate Cash paid to purchased productive capital items Cash paid for deposits to savings accounts Cash paid to purchase marketable securities Cash paid to purchase personal assets/retirement accts. Total cash outflows from investing activities Net cash flows provided by investing activities CASH FLOWS FROM FINANCING ACTIVITIES Inflows Proceeds from operating loans and short-term notes Proceeds from term debt financing Cash received from capital contributions Total cash inflows from financing activities Outflows Cash repayment of operating and short-term loans Cash repayment of term debt-scheduled Cash repayment of term debt-unscheduled Cash repayment of capital leases Cash payments of dividends and other capital distributions Total cash outflows from financing activities Net cash flows provided by financing activities Net increase (decrease) in cash flows Beginning of year cash balance End of year cash balance >> $ 260,000 $ 113,000 $ 373,000 Complete the SOE and worksheet using the information below. Excess of Market over Book Values (Market - Book) Item: 12/31/2018 -$10,000 $0 $0 $13,000 $20,000 Machinery and Equipment Land Buildings Marketable Securities Other Investments (local brewery) Selected Account Balances: Current Deferred Taxes Non-current Deferred Taxes Non-real estate long-term loan balance Total Equity $2,492 $3,000 $165,000 $232,009 12/31/2019 $5,000 $5,000 $10,000 $5,000 $22,000 $1,359 $12,601 $220,000 $323,041 Other Information: 2019 Net Income for Illini Tap was: $151,633 No capital contributions or distributions were made in 2019 Change $91,032 Excess of Market over Book Values (Market - Book) Item: Machinery and Equipment Land Buildings Marketable Securities Other Investments (local brewery) Selected Account Balances: Current Deferred Taxes Non-current Deferred Taxes Non-real estate long-term loan balance Total Equity 12/31/18 -$10,000 $0 $0 $13,000 $20,000 $2,492 $3,000 $165,000 $232,009 Other Information: 2019 Net Income for Illini Tap was: $151,633 No capital contributions or distributions were made in 2019 12/31/19 $5,000 $5,000 $10,000 $5,000 $22,000 $1,359 $12,601 $220,000 $323,041 Change $91,032 Item Beginning of period owner equity Changes in contributed capital and retained earnings: Net Income Withdrawals owner/family living Capital Contributions: Debt forgiveness Gifts Inheritances Capital Distributions: Dividends Gifts Inheritances Total change in contributed capital and retained earnings Change in market valuation (market value over cost/basis) of: Marketable securities Other business investments Machinery and equipment Land Buildings Other capital assets Personal assets Personal liabilities Total change in market valuation + + + $ $ Subtotal 151,633 0 0 0 0 0 0 $ >$ Total 232,009 0 a b C d e f g h i k 1 m n 0 р q r S Change in noncurrent portion of deferred taxes Total change in valuation equity Total Change in Owner Equity End of period owner equity 0 >$ t 0 u 91,032 V 323,041 W a P --- 6-CD e g h i j k I Section on CFS Operating Operating 2019 Transactions Land and building purchase Land Cost Building Cost Down Payment Remainder financed on 30-year loan Bar Equipment Purchase Cost of new equipment Down Payment Remainder financed on 5-year loan Sold equipment Sale price Tax basis of equipment sold Investment in local brewery Original cost Current value Dividends received in 2019 Other items: Principal paid on short-term loans Interest paid on short-term loans Family Living Withdrawals Total Cash Sales Principal paid on long-term loans Total Cash Operating Expenses Interest paid on long-term loans in cash Cash Tax Expenses Beginning Cash Balance 140,000 300,000 110,000 ??? 85,000 15,000 ??? 15,000 20,000 50,000 72,000 5,000 16,000 2,500 ??? Notes 910,000 Operating inflow 15,000 650,000 Operating outflow 14,500 48,000 113,000 Beginning Cash Balance CASH FLOWS FROM OPERATING ACTIVITIES Inflows Cash received from business sales/receipts Cash received from net nonbusiness income Outflows Total cash inflows from operating activities Cash paid for operating expenses Cash paid for operating & s.t. loan interest Cash paid for long-term loan interest Cash paid for purchased inputs Cash paid for other items purchased for resale Cash paid for income and social security taxes Cash withdrawals for owner/family living Total cash outflows from operating activities Net cash flows provided by operating activities CASH FLOWS FROM INVESTING ACTIVITIES Inflows Cash received on sale of machinery/equipment/real estate Cash received from sale of internally transferred capital Cash received from withdrawals of savings Cash received from sale of personal assets/retirement accts. Total cash inflows from investing activities Outflows Cash paid to purchase machinery/equipment/real estate Cash paid to purchased productive capital items Cash paid for deposits to savings accounts 910,000 910,000 >>$910,000 650,000 650,000 >> $ 650,000 $ 260,000 Outflows Cash paid to purchase machinery/equipment/real estate Cash paid to purchased productive capital items Cash paid for deposits to savings accounts Cash paid to purchase marketable securities Cash paid to purchase personal assets/retirement accts. Total cash outflows from investing activities Net cash flows provided by investing activities CASH FLOWS FROM FINANCING ACTIVITIES Inflows Proceeds from operating loans and short-term notes Proceeds from term debt financing Cash received from capital contributions Total cash inflows from financing activities Outflows Cash repayment of operating and short-term loans Cash repayment of term debt-scheduled Cash repayment of term debt-unscheduled Cash repayment of capital leases Cash payments of dividends and other capital distributions Total cash outflows from financing activities Net cash flows provided by financing activities Net increase (decrease) in cash flows Beginning of year cash balance End of year cash balance >> $ 260,000 $ 113,000 $ 373,000
Expert Answer:
Answer rating: 100% (QA)
Item Complete the SOE and worksheet using the information below Excess of Market over Book Values Ma... View the full answer
Related Book For
Financial reporting, financial statement analysis and valuation a strategic perspective
ISBN: 978-0324789416
7th Edition
Authors: James M Wahlen, Stephen P Baginskl, Mark T Bradshaw
Posted Date:
Students also viewed these accounting questions
-
a b C d (4 552 e f g h Section on CFS Operating Operating 2019 Transactions Land and building purchase Land Cost Building Cost Down Payment Remainder financed on 30-year loan Bar Equipment Purchase...
-
A Clarke Corporation subsidiary buys marketable equity securities and inventory on April 1,2013,: for 100,000 pesos each. It pays for both items on June 1, 2013, and they are still on hand at...
-
A Clarke Corporation subsidiary buys marketable equity securities and inventory on April 1. 2015. for 100.000 pesos each ft pays for both item on June 1.2025. and they e still on hand at year- end....
-
After assembly, a finished TV is left turned on for one full day (24 h) to determine whether the product is reliable. On average, two TVs break down each day. Yesterday 500 TVs were produced. What is...
-
Suppose again that Melvin's Bank starts with the balance sheet in Table. Then the bank sells $10 of loans for $10 of cash. a. What is the immediate effect on the balance sheet? b. After the loan...
-
Find the unity feedback system that is equivalent to the system shown in Figure P5.7. R(s) + C(s) s+1 2s 4 FIGURE P5.7
-
Actuaries determine the costs and risks involved with insuring peoples property. Actuaries are experts in evaluating the like lihood of future events. They design creative ways to reduce the...
-
Brook Exteriors is a firm that provides house-painting services. Richard Brook, the owner, is trying to find new ways to increase revenues. Mr. Brook performs the following actions, not in the order...
-
Answerthis please Assume that Smith's Auto Sales paid \( \$ 45,000 \) for equipment with a 15 -year life and zero expected residual value. After using the equipment for six years, the company...
-
Calculate the effective bandwidth for the following cases. For (a) and (b), assume there is a steady supply of data to send; for (c), simply calculate the average over 12 hours. (a) 10-Mbps Ethernet...
-
The following assignments include determining the trucking charges associated with each shipment using the conversions, tables, and CIFFA - Logistics Canada Trucking Chart found in Appendices "A",...
-
Describe the significance of chaperone proteins in the folding of newly synthesized proteins. How do misfolded proteins contribute to diseases like Alzheimer's and Parkinson's?
-
Landen Corporation uses a job-order costing system. At the beginning of the year, the company made the following estimates: Direct labor-hours required to support estimated production Machine-hours...
-
On 1/1/x4, TrueJet Airlines and Supplier Co. signed a purchase agreement whereby TrueJet agreed to purchase 20,000 gallons of jet fuel from Supplier Co. for $4.90 per gallon on 12/31/x6. The contract...
-
A bird is flying south at a rate of 45 miles per hour while being pushed east by wind with a speed of 12 miles per hour. What is the magnitude of the bird's resultant vector?
-
Do you feel your peer's responses spoke "truth to power" sufficiently in their response to the CFO? Since you are not the director of quality at the hospital, is it ever your role to speak "truth to...
-
Cul de las siguientes afirmaciones con respecto a un sistemade caja de seguridad es incorrecta?A.Un empleado del banco vaca la caja diariamente y registra losdepsitos en la cuenta bancaria 1 answer
-
Explain how two samples can have the same mean but different standard deviations. Draw a bar graph that shows the two samples, their means an standard deviations as error bars. T S
-
Refer to Examples 19 and 23 in the chapter. Firm D holds 10,000 gallons of whiskey in inventory on October 31, 2010, that costs $225 per gallon. Firm D contemplates selling the whiskey on March 31,...
-
The chapter discusses eight accounting and disclosure topics that typically occur infrequently but can have a large impact on financial statements. What criteria should an analyst employ to assess...
-
Suppose you are analyzing a firm that is successfully executing a strategy that differentiates its products from those of its competitors. Because of this strategy, you project that next year the...
-
Marathon Inc. estimates that it will be required to spend approximately \(\$ 40,000\) to remove an underground storage tank in 10 years that was constructed in 2020 for \(\$ 300,000\). The present...
-
The following information pertains to a fire insurance policy in effect during the calendar year 2020, covering Vail Company's inventory: Vail's inventory averages \(\$ 500,000\) uniformly throughout...
-
A manufacturer of household appliances has potential losses due to the discovery of a possible defect in one of its products. The occurrence of the loss is reasonably possible, and the costs can be...
Study smarter with the SolutionInn App