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...
-
Determine the root sensitivity for the dominant roots of the design for Problem P7.18 for the gain K = 4/ and the pole s = -2.
-
A boiler is fed with 40 kg/s of water at a pressure of 100 bar and a temperature of 250C. The velocity of the water at the inlet is negligible. The boiler delivers superheated steam with a pressure...
-
Between z = 1.96 and z = 0 Find the indicated area under the standard normal curve. If convenient, use technology to find the area.
-
Assume that r2 equals .50 for the relationship between height and weight for adults. Indicate whether the following statements are true or false. (a) Fifty percent of the variability in heights can...
-
Hector is being considered for a leadership position in an architectural firm. As part of the hiring process, Hector completed the Least-Preferred Co-Worker Scale and received a low LPC score, which...
-
Consider the data below that shows the forecast for the number of cars sold by an electric car maker for each quarter for the next 5 years. The table below also shows the parameters for the...
-
3. Consider the time function x(t) shown in the figure below 12 (1) X 10 00 6 st 4 2 2 x(t) = at, ts 3 mom 4 5 Time t (seconds) x(t) = 10, t > 5 6 9 10 Suppose this signal is sampled every T = 0.5...
-
The two insulated, current-carrying wires in Figure P28.7 cross at right angles, and each carries a current \(I\). The locations labeled 1-4 are all in the plane defined by the wires, with each...
-
Given \[\mathbf{A}=\left[\begin{array}{ccc}0 & 1 & 0 \\0 & 0 & 1 \\-2 & -1 & -2\end{array} ight], \quad\mathbf{C}=\left[\begin{array}{lll}2 & 0 & \frac{1}{3}\end{array} ight]\]find the rank...
-
Show that if the eigenvalues of \(\mathbf{A}\) are \(\lambda_{1}, \lambda_{2}, \ldots, \lambda_{n}\), then the eigenvalues of \(\mathbf{A}-\alpha \mathbf{I}\) are \(\lambda_{1}-\alpha,...
-
Prove that a singular matrix must have at least one zero eigenvalue.
-
Prove that if \(\mathbf{A}_{2 \times 2}\) has a repeated eigenvalue \(\lambda\), then \(\mathbf{A}\) must be defective.
-
A securities market operating in a country without government bonds has many assets each with a different daily return. If you have data on daily returns for all the assets, explain with the help of...
-
Complete the equations for the following equilibria and calculate Keq where the Keq expression includes [HO]. Be sure to enter Keq in proper scientific notation. (a) ammonia (acting as a base) reacts...
-
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...
-
During 2022, Becky loans her brother Ken \($5,000,\) which he intends to use to establish a small business. Because Ken has no other assets and needs cash to establish the business, the agreement...
-
During 2023, Pam incurred the following casualty losses: All of the items were destroyed in the same casualty, which resulted from a federally declared disaster. Before considering the casualty...
-
Assume the same facts as in Problem I:9-53, except that Becky and Ken are not related and that under the terms of the loan Ken agrees to repay Becky the \($5,000\) plus interest (at a reasonable...
Study smarter with the SolutionInn App