Schedule of Changes in Working Capital | |||||
Items | Yr.0007 | Yr.0008 |
Changes in Working Capital |
||
Increase | Decrease | ||||
Current Assets | |||||
Cash | $14,800 | $15,600 | $800 | ||
Credit card receivables | $913 | $847 | $66 | ||
Accounts receivables | $7,387 | $6,853 | $534 | ||
Food inventory | $5,925 | $7,275 | $1,350 | ||
Beverage inventory | $1,975 | $2,425 | $450 | ||
$31,000 | $33,000 | ||||
Current Liabilities | |||||
Accounts payables | $4,800 | $7,100 | $2,300 | ||
Accrued expenses payable | $800 | $700 | $100 | ||
Taxes payable | $1,400 | $200 | $1,200 | ||
$7,000 | $8,000 | ||||
Working Capital | $24,000 | $25,000 | |||
Net increase in Working Capital | $1,000 | $1,000 | |||
$25,000 | $25,000 | $3,900 | $3,900 | ||
Computation of Funds from Operations | |||||
Net income for year 0008 | $7,000 | ||||
Add: Depreciation | $1,000 | ||||
Funds from Operations | $8,000 | ||||
Statement of Sources and Uses of Working Capital | |||||
Sources | Amount | Application | Amount | ||
Funds from Operations | $8,000 | Increase in Working Capital | $1,000 | ||
Issue of new shares | $500 | Purchase of Equipment | $4,000 | ||
Long Term Loans | $2,500 | Dividends paid | $6,000 | ||
Total | $11,000 | Total | $11,000 |
P10.3 You have the following comparative balance sheets for a restaurant for the years ending December...
Exercise 18-3 The comparative condensed balance sheets of Gurley Corporation are presented below. GURLEY CORPORATION Comparative Condensed Balance Sheets December 31 2017 2016 Assets Current assets $73,000 $ 81,000 97,000 88,200 Property, plant, and equipment (net) 40,200 $209,400 Intangibles 25,200 Total assets $195,200 Liabilities and stockholders' equity $46,000 Current liabilities $ 43,000 136,000 149,400 Long term liabilities Stockholders' equity 16,200 14,000 $195.200 $209,400 Total liabilities and stockholders' equity (a) Prepare a horizontal analvsis of the balance sheet data for Gurley...
can i pleasw have help on the comparative balance sheet Comparative Balance Sheet December 31, 2020 and 2019 2020 2019 Assets Current Assets: Cash Accounts Receivable, Net Inventory (sunglasses) Prepaid Insurance Prepaid Rent Total Current Assets S $ $ $ $ $ 90,000 130,000 135,000 25,000 S $ $ S $ S 70,000 90,000 80,000 20,000 12,000 272,000 380,000 Property, Plant, and Equipment: Equipment Less: Accumulated Depreciation - Equipment Total Property, Plant, and Equipment Total Assets $ $ $ $...
Classified Balance Sheet The Werthman Company collected the following information for the preparation of its December 31, 2013, classified balance sheet: Accounts Receivable $18,000 Property Plant and Equipment $200,000 Cash 20,000 Inventory 65,000 Other Current Assets 28,000 Other Long-Term Assets 43,000 Accounts Payable 24,000 Common stock 98,000 Long-Term Liabilities 58,000 Retained Earnings ? Other Current Liabilities 21,000 Prepare a classified balance sheet for Werthman Company. WERTHMAN COMPANY Balance Sheet December 31, 2013 Liabilities & Stockholders' Equity Current Liabilities: Assets Current...
JOSHUA COMPANY Comparative Balance Sheets December 31, 2016 and 2017 2017 2016 Current assets: Cash and cash equivalents $ 204 $ 133 Accounts receivable 267 157 Inventories 131 264 Prepaid insurance 12 42 Total current assets 614 596 Long term assets: Property, plant, and equipment 245 260 Less accumulated depreciation - 140 - 125 Property, plant, and equipment, net 105 135 Total assets $ 719 $ 731 Current liabilities: Accounts payable $ 97 $ 83 Wages payable 20 17 Current...
JOSHUA COMPANY Comparative Balance Sheets December 31, 2016 and 2017 2017 2016 Current assets: Cash and cash equivalents $ 204 $ 133 Accounts receivable 267 157 Inventories 131 264 Prepaid insurance 12 42 Total current assets 614 596 Long term assets: Property, plant, and equipment 245 260 Less accumulated depreciation - 140 - 125 Property, plant, and equipment, net 105 135 Total assets $ 719 $ 731 Current liabilities: Accounts payable $ 97 $ 83 Wages payable 20 17 Current...
Classified Balance Sheet The George Company collected the following information for the preparation of its December 31, classified balance sheet: Property Plant and Accounts Receivable $22,000 Equipment $200,000 Cash 17,000 Inventory 57,000 Other Long-Term Other Current Assets 25,000 Assets 40,000 Common Accounts Payable 25,000 stock 92,000 Retained Long-Term Liabilities 60,000 Earnings ? Other Current Liabilities 19.000 Prepare a classified balance sheet for George Company. GEORGE COMPANY Balance Sheet December 31 Assets Liabilities & Stockholders' Equity Current Assets: Current Liabilities: $...
The following is the ending balances of accounts at December 31, 2021, for the Vosburgh Electronics Corporation. Account Title Debits Credits Cash 83,000 Short-term investments 198,000 Accounts receivable 139,000 Long-term investments 43,000 Inventory 223,000 Receivables from employees 48,000 Prepaid expenses (for 2022) 24,000 Land 288,000 Building 1,630,000 Equipment 645,000 Patent (net) 160,000 Franchise (net) 48,000 Notes receivable 290,000 Interest receivable 20,000 Accumulated depreciation—building 628,000 Accumulated depreciation—equipment 218,000 Accounts payable 197,000 Dividends payable (payable on 1/16/2022) 18,000 Interest payable 24,000 Income...
Suppose the comparative balance sheets of Nike, Inc. are presented here. Nike, Inc. Comparative Balance Sheets May 31 ($ in millions) 2020 2019 Assets Current assets $ 9,840 $ 8,200 Property, plant, and equipment (net) 1,802 1,700 Other assets 1,615 1,700 Total assets $13,257 $11,600 Liabilities and Stockholders’ Equity Current liabilities $ 3,366 $ 3,400 Long-term liabilities 1,344 1,400 Stockholders’ equity 8,547 6,800 Total liabilities and stockholders’ equity $13,257 $11,600 (a) Prepare a horizontal analysis of the balance sheet data...
Suppose the comparative balance sheets of Nike, Inc. are presented here. Nike, Inc. Comparative Balance Sheets May 31 ($ in millions) 2020 2019 Assets $10,500 $8,400 Current assets Property, plant, and equipment (net) 2,006 1,700 Other assets 1,900 1,406 $13,912 $12,000 Total assets Liabilities and Stockholders' Equity $3,069 $3,100 Current liabilities Long-term liabilities 1,248 1,300 Stockholders' equity 9,595 7,600 $13,912 $12,000 Total liabilities and stockholders' equity Prepare a horizontal analysis of the balance sheet data for Nike, using 2019 as...
Suppose the comparative balance sheets of Nike, Inc. are presented here. Nike, Inc. Comparative Balance Sheets May 31 ($ in millions) 2020 2019 Assets Current assets $ 9,180 $ 9,000 Property, plant, and equipment (net) 1,785 1,700 Other assets 1,656 1,800 Total assets $12,621 $12,500 Liabilities and Stockholders’ Equity Current liabilities $ 3,366 $ 3,400 Long-term liabilities 1,222 1,300 Stockholders’ equity 8,033 7,800 Total liabilities and stockholders’ equity $12,621 $12,500 (a) Prepare a horizontal analysis of the balance sheet data...