Given the above closing Balance Sheet for Year 0007 and the Pro Forma Balance Sheet for...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Given the above closing Balance Sheet for Year 0007 and the Pro Forma Balance Sheet for Year 0008 Prepare a budgeted pro forma of cash flows for Year 0008 As at December 31, 0007 Pro Forma as at December 31, 0008 Assets Current Assets $36,218 $13,683 $3,421 $41,903 $17,502 Cash Credit Card Receivables Accounts Receivable $5,834 $5,915 $2,211 $6,352 $2,195 Inventories Food Inventories, Beverages Total Inventories $8,126 $2,136 $8,547 $2,176 Prepaid Expenses Total Current Assets $63,584 $75,962 Property Plant & Equipment Equipment Less: Accumulated Depreciation Furnishings Less Accumulated Depreciation $171,524 -$13,752 $53,596 $171,524 -$27,504 $53,596 -$12,744 $157,772 $144,020 -$6,372 $47,224 $40,852 $204.996 $268,580 $184.872 $260,834 Net Property Plant & Equipment Total Assets Liabilities & Stockholders' Equity Current Liabilities Accounts payable Accrued payroll payable Current portion Bank Loan Payable Income taxes payable Total Current Liabilities $8,817 $2,917 $42,741 $13,090 $8,819 $2,215 $38,260 $9,686 $58,980 $67,565 Long Term Liabilities Bank Loan Payable $125.258 $82,517 Total Liabilities $184,238 $150,082 Stockholders' Equity $50,000 $34,342 Common Stock $30,000 Retained Earnings $34,342 $46,410 Net Income Retained Earnings Total Stockholders' Equity $80,752 $84,342 $268,580 $110,752 $260,834 Total Liabilities & Stockholders' Equity Given the above closing Balance Sheet for Year 0007 and the Pro Forma Balance Sheet for Year 0008 Prepare a budgeted pro forma of cash flows for Year 0008 As at December 31, 0007 Pro Forma as at December 31, 0008 Assets Current Assets $36,218 $13,683 $3,421 $41,903 $17,502 Cash Credit Card Receivables Accounts Receivable $5,834 $5,915 $2,211 $6,352 $2,195 Inventories Food Inventories, Beverages Total Inventories $8,126 $2,136 $8,547 $2,176 Prepaid Expenses Total Current Assets $63,584 $75,962 Property Plant & Equipment Equipment Less: Accumulated Depreciation Furnishings Less Accumulated Depreciation $171,524 -$13,752 $53,596 $171,524 -$27,504 $53,596 -$12,744 $157,772 $144,020 -$6,372 $47,224 $40,852 $204.996 $268,580 $184.872 $260,834 Net Property Plant & Equipment Total Assets Liabilities & Stockholders' Equity Current Liabilities Accounts payable Accrued payroll payable Current portion Bank Loan Payable Income taxes payable Total Current Liabilities $8,817 $2,917 $42,741 $13,090 $8,819 $2,215 $38,260 $9,686 $58,980 $67,565 Long Term Liabilities Bank Loan Payable $125.258 $82,517 Total Liabilities $184,238 $150,082 Stockholders' Equity $50,000 $34,342 Common Stock $30,000 Retained Earnings $34,342 $46,410 Net Income Retained Earnings Total Stockholders' Equity $80,752 $84,342 $268,580 $110,752 $260,834 Total Liabilities & Stockholders' Equity
Expert Answer:
Answer rating: 100% (QA)
Projerma Stalement Cashflow bex year 000s activities Cashylow prom opeaating ... View the full answer
Related Book For
Intermediate Accounting Volume 2
ISBN: 9781119497042
12th Canadian edition
Authors: Donald E. Kieso, Jerry J. Weygandt, Terry D. Warfield, Irene M. Wiecek, Bruce J. McConomy
Posted Date:
Students also viewed these accounting questions
-
The statement of cash flows classifies each transaction as an operating activity, an investing activity, or a financing activity. Operating activities are the types of activities the company performs...
-
The statement of cash flows classifies each transaction as an operating activity, an investing activity or a financing activity. Operating activities are the types of activities the company performs...
-
The statement of cash flows classifies each transaction as an operating activity, an investing activity, or a financing activity. Operating activities are the types of activities the company performs...
-
ARTICLE: Reference Resolve Asset Management's Yes, You Can Eat Sharpe Ratios. 1- The author spoke to two ways for the foundation to meet its target return of 5%. Identify what the two ways presented...
-
On June 30, Joanna Fabrics has the following data pertaining to the retail inventory method. Goods available for sale: at cost $38,000; at retail $50,000; net sales $40,000; and ending inventory at...
-
Refer to the data in BE8.5 for Gourdeau Co. Data from in BE8.5 Gourdeau Co. uses an aging schedule to determine its estimated uncollectible accounts at December 31. Complete the following schedule...
-
Repeat Problem 4.7 for an off-axis compression test. Problem 4.7 An element of an orthotropic lamina having the properties given in Problem 4.3 is subjected to an off-axis tensile test, as shown in...
-
Stephanie Waldron is an aggressive individual whose career as a self-employed management consultant has blossomed. Waldron is both willing and able to bear substantial risk in order to earn a higher...
-
Hi - Low Ltd has analysed its distribution costs and activity over the past 3 months and these are as follows: Monthly Distribution costs Units sold January 1 6 1 , 0 0 0 5 0 , 0 0 0 February 2 5...
-
In light of the successful turnaround do you think the federal bailout of GM was warranted What are the pros and cons after the fact Which factors that were pivotal to the sales rebound at GM were...
-
Let P1,n(2) denote the Taylor polynomial of degree n of the function f(x) = 3 about the point 1. 1. (1 mark) Find P.3 (2) 2. (3 marks) Determine if the following statement is true or false for all r...
-
The Boyd Corporation has annual credit sales of $1.6 million. Current expenses for the collection department are $35,000, bad-debt losses are 1.5%, and the days sales outstanding is 30 days. The firm...
-
Last year, a firm issued 30-year, 8% annual coupon bonds at a par value of $1,000. (1) Suppose that 1 year later the going rate drops to 6%. What is the new price of the bonds, assuming that they now...
-
Consider the air-standard Otto cycle described in Problem 9.94 operating with a compression ratio of 10 (= V max /V min ). The air just prior to compression is at 70 F and 14.7 psia. The maximum...
-
A bond currently sells for $1,250. It pays a $110 annual coupon and has a 20-year maturity, but it can be called in 5 years at $1,110. What are its YTM and its YTC? (8.38%, 6.85%) Is the bond likely...
-
Yegis Fine Phones has a current stock price of $30. You need to find the value of a call option with a strike price of $32 that expires in 3 months. Use the binomial model with one period until...
-
Which types of debt/bond should a company issue if they want a low cost of debt (lower WACC). Additionally, which bonds are the most expensive for a firm?
-
An interest bearing promissory note for 90 days at 5.6% p.a. has a face value of $120,000. If the note is discounted 20 days after the issue date at a rate of 6.8% p.a., calculate the amount of...
-
Assume the same information as in BE17.17 except that Melanie reported net income of $350,000 in 2020. Calculate Melanie's 2020 diluted earnings per share. Round to the nearest cent. Data From...
-
Sunlight Equipment Manufacturers (SEM) makes barbecue equipment. The company has historically been very profitable; however, in the last year and a half, things have taken a turn for the worse due to...
-
Access the audited annual financial statements of Rogers Sugar Inc. for the year ended September 30, 2017, from SEDAR (www.sedar.com) or the company's website. Instructions a. Identify the components...
-
Mr. Smith wants to buy a car and is deciding between brands A and B. Car A costs \(\$ 20,000\), and Mr. Smith estimates that at the rate he drives he will sell it after 2 years and buy another of the...
-
Consider a continuous-time environment, with \(e\) as a variable outside of the market. (a) Suppose the final payoff is \(V\left(x_{e}, T ight)=x_{e}(T)\). Find \(V\left(x_{e}, t ight)\). (b) Find a...
-
Mr. Jones was considering a new grapefruit venture that would generate a random sequence of yearly cash flows. He asked his son. Gavin, "People tell me I should use a cost of capital figure to...
Study smarter with the SolutionInn App