Project 2 Solution (1) - ------------Long-Term Liabilities...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Wildcat Co. Project 1 2 3 4 5 6 7 8 9 10 11 12 Feb-12 Mar-12 Apr-12 May-12 Jun-12 Jul-12 Aug-12 Sep-12 Oct-12 Nov-12 Dec-12 Jan-13 Assets Current Assets Cash 9,117 3,234 16,656 30,078 43,499 56,921 70,343 83,765 97,186 110,608 124,030 137,452 Accounts Receivable - - - - - - - - - - - - Inventory - - - - - - - - - - - - Total Current Assets 9,117 3,234 16,656 30,078 43,499 56,921 70,343 83,765 97,186 110,608 124,030 137,452 LongTerm Assets Property & Equipment - - - - - - - - - - - Accumulated Depreciation - - - - - - - - - - - Total Long Term Assets - - - - - - - - - - - - Total Assets 9,117 3,234 16,656 30,078 43,499 56,921 70,343 83,765 97,186 110,608 124,030 137,452 Liabilities Current Liabilities Accounts Payable - - - - - - - - - - - - Loan 1 - - - - - - - - - - - Current Portion of LTD - - - - - - - - - - - - Total Current Liabilities
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: ------------Long-Term Liabilities Loan 1-----------Long Term Debt------------Total LT Liabilities------------Total Liabilities------------Company Funds (Stock) 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 15,000 Retained Earnings (5,883) (11,766) 1,656 15,078 28,499 41,921 55,343 68,765 82,186 95,608 109,030 122,452 Owner's Equity 9,117 3,234 16,656 30,078 43,499 56,921 70,343 83,765 97,186 110,608 124,030 137,452 Total Liabilities & Equity 9,117 3,234 16,656 30,078 43,499 56,921 70,343 83,765 97,186 110,608 124,030 137,452 Balance Sheet ($s)...
View Full Document

Ask a homework question - tutors are online