Moore's Family Restaurant Assets & Liabilities as of 12/31/17 Assets & Liabilities projected to 12/31/18 ASSETS...
-
Moore's Family Restaurant Assets & Liabilities as of 12/31/17 Assets & Liabilities projected to 12/31/18 ASSETS ASSETS Cash $492,118.00 Cash $589,118.00 Accounts Receivable $29,000.00 Accounts Receivable $49,095.00 Inventories $30,000.00 Inventories $30,000.00 Prepaid Expenses $2,000.00 Prepaid Expenses $11,000.00 Total Current Assets $553,118.00 Total Current Assets $679,213.00 Building $727,460.97 Building $760,000.00 Equipment $14,500.00 Equipment $18,000.00 Fixtures $33,320.00 Fixtures $35,500.00 Total Fixed Assets $775,280.97 Total Fixed Assets $813,500.00 Total Assets $1,328,398.97 Total Assets $1,492,713.00 LIABILITIES LIABILITIES Accounts Payable $57,432.00 Accounts Payable $137,566.00 Wages and Benefits Due $16,516.59 Wages and Benefits Due $29,543.00 Estimated Taxes and Fees $6,013.00 Estimated Taxes and Fees $8,013.00 Total Current Liabilities $79,961.59 Total Current Liabilities $175,122.00 Long Term Loan $70,000.00 Long Term Loan $70,000.00 Total Long-Term Liabilities $70,000.00 Total Long-Term Liabilities $70,000.00 Owner Equity $1,178,437.38 Owner Equity $1,247,591.00 Total Liabilities and Owner Equity $1,328,398.97 Total Liabilities and Owner Equity $1,492,713.00
| Moores Familay Restaurant Financial Data | 2017 | 2018 (Present Day) | 2019 Budget Forecast | |
| Budget Worksgheet | ||||
| Sales | $1,642,896 | $1,766,296 | $2,002,978 | |
| Cost of Product | $697,211 | $597,211 | 701,042 | |
| Labor | $330,772 | $340,695 | 349,212 | |
| Benefits | $79,872 | $114,519 | 122,224 | |
| Utilities | $54,340 | $50,644 | $58,241 | |
| Loan Principle Repayments | $0 | $0 | $0 | |
| Insurance & Property Taxes | $110,000 | $110,000 | $110,000 | |
| Services (accounting, trash, cleaning, etc.) | $41,051 | $43,908 | $105,494 | |
| Other: SG&A, advertising, promostions | $77,629 | $84,771 | $93,248 | |
| Total Costs | $1,390,875 | $1,341,748 | $1,539,462 | |
| Earnings Before Interest, Income Taxes, & Depreciation (EBITD) | $252,021 | $424,548 | $463,516 | |
| Interest on loan | $3,500 | $3,000 | $3,000 | |
| Income Taxes | $70,566 | $118,873 | $129,784 | |
| Depreciation on values | $71,176 | $61,777 | $61,177 | |
| Earnings After Interest, Income Taxes, & Depreciation | $106,779 | $240,897 | $269,555 | |
| Meals Sold | 243,392 | 252,328 | 272,514 | |
| Average Meal Value | 6.75 | 7.00 | 7.35 | |
What is the net income figure to use as a starting point for the statement of cash flows (hint: look at 2018)?
Homework Answers
Earnings after interest, income taxes & depreciation is equal to net income for the year 2018.
Net income = $240,897.
Add Answer to:
Moore's Family Restaurant
Assets & Liabilities as of
12/31/17
Assets & Liabilities projected to
12/31/18
ASSETS...
B C Which is Operating asset Which is Operating liabilities 1 ($ millions, except par value...
B C Which is Operating asset Which is Operating liabilities 1 ($ millions, except par value and share data) 2 Assets 3 Current assets 4 Cash and cash equivalents 5 Short-term investments 6 Receivables, net 7 Merchandise inventories 8 Deferred income taxes and other current assets 9 Total current assets 10 Property and equipment 11 Land 12 Buildings and improvements 13 Equipment and fixtures 14 Construction in progress 15 16 Less accumulated depreciation and amortization 17 Net property and equipment...
Could anyone help me identify which items are operating assets and operating liabilities? Consolidated Statement of...
Could anyone help me identify which items are operating assets
and operating liabilities?
Consolidated Statement of Financial Position - CAD ($) $ in Millions Current assets Cash and cash equivalents Accounts receivable Contract assets Inventories Prepayments Income taxes recoverable Derivative financial assets Total current assets Property, plant and equipment Intangible assets Investment in equity accounted investees Deferred tax assets Derivative financial assets Other assets Total assets Current liabilities Accounts payable and accrued liabilities Less: current portion Income taxes payable Document...
Using the attached information to develop and complete a Sources and Uses of Net Working Capital...
Using the attached information to develop and complete a Sources and Uses of Net Working Capital Statement below. The Change in the Net Working Capital Year Current Assets - Current Liabilities - Net Working Capital 2016 2017 Change in Net Working Capital The Sources and Uses of Net Working Capital Sources of NWC Uses of NWC Profits (Retained Earnings) S Payment of dividends Sales of fixed assets Purchase of fixed assets Sales of investments Purchase of investments Long-term loans taken...
Assets $ Liabilities $ Current Assets Current Liabilities Cash 12,000 Accounts payable 28,500 Cash at bank...
Assets $ Liabilities $ Current Assets Current Liabilities Cash 12,000 Accounts payable 28,500 Cash at bank 7,000 Wages payable 7,000 Accounts receivable 35,000 Taxes payable 12,000 Inventory 30,500 Interest payable 15,000 Prepayments 3,300 Total current assets 87,800 Total current liabilities 62,500 Investments 25,000 Long-Term Liabilities Bank loan 335,000 Notes payable 15,000 Long-term liabilities 350,000 Property, Plant, and Equipment Total Liabilities 412,800 Land and building 156,000 Equipment 1,85,000 Less: Depreciation (63,000) 278,000 Stockholders’ Equity Intangible Assets Common stock 100,000 Goodwill 120,000...
Presented below is the balance sheet for HHD, Inc., at December 31, 2021. Current assets Investments...
Presented below is the balance sheet for HHD, Inc., at December 31, 2021. Current assets Investments Property, plant, and equipment Intangible assets Total assets Current liabilities Long-term liabilities Shareholders' equity Total liabilities and shareholders' equity $ 604,000 503,000 2,028,000 202,000 $3,337,000 $ 404,000 1,073,000 1,860,000 $3,337,000 The captions shown in the summarized statement above include the following: a. Current assets: cash, $151,000; accounts receivable (net), $201,000; inventory, $226,000; and prepaid insurance, $26,000. b. Investments: investment in equity securities, short term,...
Balance Sheet, Jan 1, 2019 Current Assets Cost Current Liabilities Cost Cash 13,000 Accounts Payable 35,000...
Balance Sheet, Jan 1, 2019 Current Assets Cost Current Liabilities Cost Cash 13,000 Accounts Payable 35,000 Corn Grain Inventory 20,000 Interest Payable 11,850 Wheat Inventory 10,000 Principal Farm Mortgage 20,000 Prepaid expenses 5,500 Principal Beef Loan 10,000 Feed on hand 80,000 Operating Loan 75,000 Market Livestock 32,000 Property Taxes Payable 15,000 Accounts Receivable 2,000 Supplies 4,000 Total current assets 166,500 Total current liabilities 166,850 Intermediate Assets Intermediate Liabilities Machinery 300,000 Beef Loan 100,000 Beef Breeding Stock 55,000 Titled Vehicles 26,000...
Balance Sheet Assets Liabilities Current Assets Current Liabilities Cash. . . . . . . ....
Balance Sheet Assets Liabilities Current Assets Current Liabilities Cash. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 50 Accounts payable. . . . . . . . . . . . . . . . . . . . . 37 Accounts receivable. . . . . . . . . . . . . . . . . ....
Presented below is the balance sheet for HHD, Inc., at December 31, 2021. Current assets Investments...
Presented below is the balance sheet for HHD, Inc., at December 31, 2021. Current assets Investments Property, plant, and equipment Intangible assets Total assets Current liabilities Long-term liabilities Shareholders' equity Total liabilities and shareholders' equity $ 640,000 530,000 2,280,000 220,000 $3,670,000 $ 440.000 830,000 2,400,000 $3,670,000 The captions shown in the summarized statement above include the following: a. Current assets: cash, $160,000; accounts receivable (net). $210,000; inventory, $235,000; and prepaid insurance, $35,000 b. Investments: investment in equity securities, short term,...
Balance Sheet Assets Liabilities Current Assets Current Liabilities Cash . . . . . . ....
Balance Sheet Assets Liabilities Current Assets Current Liabilities Cash . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48 Accounts payable . . . . . . . . . . . . . . . . . . . . . 36 Accounts receivable . . . . . . . . . . . . . . ....
Balance Sheet Assets Current Assets Cash Accounts receivable Inventories Total current assets Liabilities Current Liabilities $47...
Balance Sheet Assets Current Assets Cash Accounts receivable Inventories Total current assets Liabilities Current Liabilities $47 Accounts payable 23 Total current liabilities $40 40 86 Long-Term Liabilities Long-Term Assets Net property, plant, and equipment Total long-term assets 170 164 Long-term debt Total long-term 164 liabilities 170 Total Assets 250 210 Total Liabilities Stockholders' Equity Total Liabilities and Stockholders' Equity 250 The balance sheet for a small firm is shown above. All amounts are in thousands of dollars What is this...
B C Which is Operating asset Which is Operating liabilities 1 ($ millions, except par value and share data) 2 Assets 3 Current assets 4 Cash and cash equivalents 5 Short-term investments 6 Receivables, net 7 Merchandise inventories 8 Deferred income taxes and other current assets 9 Total current assets 10 Property and equipment 11 Land 12 Buildings and improvements 13 Equipment and fixtures 14 Construction in progress 15 16 Less accumulated depreciation and amortization 17 Net property and equipment...
Could anyone help me identify which items are operating assets
and operating liabilities?
Consolidated Statement of Financial Position - CAD ($) $ in Millions Current assets Cash and cash equivalents Accounts receivable Contract assets Inventories Prepayments Income taxes recoverable Derivative financial assets Total current assets Property, plant and equipment Intangible assets Investment in equity accounted investees Deferred tax assets Derivative financial assets Other assets Total assets Current liabilities Accounts payable and accrued liabilities Less: current portion Income taxes payable Document...
Using the attached information to develop and complete a Sources and Uses of Net Working Capital Statement below. The Change in the Net Working Capital Year Current Assets - Current Liabilities - Net Working Capital 2016 2017 Change in Net Working Capital The Sources and Uses of Net Working Capital Sources of NWC Uses of NWC Profits (Retained Earnings) S Payment of dividends Sales of fixed assets Purchase of fixed assets Sales of investments Purchase of investments Long-term loans taken...
Presented below is the balance sheet for HHD, Inc., at December 31, 2021. Current assets Investments Property, plant, and equipment Intangible assets Total assets Current liabilities Long-term liabilities Shareholders' equity Total liabilities and shareholders' equity $ 604,000 503,000 2,028,000 202,000 $3,337,000 $ 404,000 1,073,000 1,860,000 $3,337,000 The captions shown in the summarized statement above include the following: a. Current assets: cash, $151,000; accounts receivable (net), $201,000; inventory, $226,000; and prepaid insurance, $26,000. b. Investments: investment in equity securities, short term,...
Presented below is the balance sheet for HHD, Inc., at December 31, 2021. Current assets Investments Property, plant, and equipment Intangible assets Total assets Current liabilities Long-term liabilities Shareholders' equity Total liabilities and shareholders' equity $ 640,000 530,000 2,280,000 220,000 $3,670,000 $ 440.000 830,000 2,400,000 $3,670,000 The captions shown in the summarized statement above include the following: a. Current assets: cash, $160,000; accounts receivable (net). $210,000; inventory, $235,000; and prepaid insurance, $35,000 b. Investments: investment in equity securities, short term,...
Balance Sheet Assets Current Assets Cash Accounts receivable Inventories Total current assets Liabilities Current Liabilities $47 Accounts payable 23 Total current liabilities $40 40 86 Long-Term Liabilities Long-Term Assets Net property, plant, and equipment Total long-term assets 170 164 Long-term debt Total long-term 164 liabilities 170 Total Assets 250 210 Total Liabilities Stockholders' Equity Total Liabilities and Stockholders' Equity 250 The balance sheet for a small firm is shown above. All amounts are in thousands of dollars What is this...
Most questions answered within 3 hours.
-
Where is the error in this code sequence?
String s1 = "Hello";
String s2 = "ello";...
asked 10 months ago -
Financial data for Joel de Paris, Inc., for last year
follow:
Joel de Paris, Inc.
Balance...
asked 10 months ago -
Consider this reaction:
Al2(SO4)3 (aq)+ BaCl3
(aq) Al2Cl6 (aq)- +
3BaSO4(s) . What is the...
asked 10 months ago -
Suppose that Savneet is considering increasing her
recent random sample from 20 car rentals to 40...
asked 10 months ago -
Trucks arrive at an unloading terminal at an average rate of 120
per hour.
Trucks arrive...
asked 10 months ago -
Why are methanol and ethanol completely soluble in water while
octanol is not very little soluble....
asked 10 months ago -
A facilities manager at a university reads in a research report
that the mean amount of...
asked 10 months ago -
When the CuSO4 is rehydrated by adding water to the anhydrous
compound, is this an endothermic...
asked 10 months ago -
A ray of sunlight is passing from diamond into crown glass; the
angle of incidence is...
asked 10 months ago -
A block of mass 0.249 kg is placed on top of a light, vertical
spring of...
asked 10 months ago -
how do the kidneys compensate in the presences of acidosis
a) trigger hyperventilate
b) reserve acid...
asked 10 months ago -
Question 501 pts
The rental rate of capital to the firm increases. Which of the
following...
asked 10 months ago