Eberle HW 3 - STATEMENT OF OWNER EQUITY for Illini Tap For...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
STATEMENT OF OWNER EQUITY for Illini Tap For the period: December 31, 2009 to: December 31, 2010 Excess of Market over Book Values (Market - Book) Item Subtotal Total Item: Dec. 31, 2009 Dec. 31, 2010 Change Machinery and Equipment -$29,500 -$34,500 -$5,000 Beginning of period owner equity $ 344,184 a Land $0 $5,000 $5,000 Buildings $0 -$6,000 -$6,000 Changes in contributed capital and retained earnings: Other Investments (local brewery) $40,000 $50,000 $10,000 Net Income $93,843 b Withdrawals owner/family living - 85,000 c Selected Account Balances: Capital Contributions: Current Deferred Taxes $21,626 $16,808 -$4,818 Debt forgiveness + d Non-current Deferred Taxes $3,465 $4,785 $1,320 Gifts + e Non-real estate long-term debt $214,700 $249,400 $34,700 Inheritances + f Total Equity $344,184 $355,707 $11,523 Capital Distributions: Dividends - g Other Information: Gifts - h 2010 Net Income for Illini Tap was: $93,843 Inheritances - i Total change in contributed capital and retained earnings $ 8,843 >$ 8,843 j Change in market valuation (market value over cost/basis) of: Marketable securities $ k Investments held l Machinery and equipment -$5,000 m Land $5,000 n Buildings -6,000 o Other capital assets 10,000 p Personal assets q Personal liabilities - r Total change in market valuation $ 4,000 s Change in noncurrent portion of deferred taxes - 1,320 t Total change in valuation equity = 2,680 >$ 2,680 u Total Change in Owner Equity 11,523 v End of period owner equity 355,707 w
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
STATEMENT OF CASH FLOWS for Section Il ini Tap on CFS 2010 Transactions Notes a Land and building purchase For the period: Land Cost 145,0 0 December 31, 20 9 Building Cost 310,0 0 to: December 31, 2010 Cash Down Payment 91,0 0 I outflow Item Subtotal Total Remainder financed on 30-year loan 364,0 0 finance inflow CASH FLOWS FROM OPERATING ACTIVITIES Inflows b Bar Equipment Purchase Cash received from busines sales/receipts 531,0 0 Cost of new equipment 65,0 0 Cash received from net nonbusines income Cash down payment 6,50 I outflow Total cash inflows from operating activities 531,0 0 > $531,0 0 Remainder financed on 5-year loan 58,50 F inflow Outflows Cash paid for operating expenses 372,0 0 c Sold equipment Cash paid for operating & s.t. loan interest 90 Sale price 10,750 I- inflow Cash paid for long-term loan interest 16,60 Tax basis of equipment sold 5,750 Cash paid for purchased inputs Cash paid for other items purchased for resale d Investment in local brewery Cash paid for income and social security taxes 39,0 0 Original cost 85,0 0 Cash withdrawals for owner/family living 85,0 0 Cur ent value 135,0 0 Total cash outflows from operating activities 513,50 > $513,50 O Dividends received in 20 8 investing inflow Net cash flows provided by operating activities $17,50 Other items: e F Principal paid on short-term loans 12,50 financing outflow CASH FLOWS FROM INVESTING ACTIVITIES f F Interest paid on short-term loans in cash 90 financing outflow Inflows g Family Living Withdrawals 85,0 0 financing outflow Cash received on sale of machinery/equipment/real estate 10,750 h O Total Cash Sales 531,0 0 operating inflow Cash received from sale of internal y transfer ed capital i Principal paid on long-term loans 15,30 financing outflow Cash received from withdrawals of savings 78,750 j I Transfer from savings to checking/cash 78,750 investing inflow Cash received from sale of personal as ets/retirement ac ts.
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

Page1 / 2

Eberle HW 3 - STATEMENT OF OWNER EQUITY for Illini Tap For...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online