Need help with your Discussion

Get a timely done, PLAGIARISM-FREE paper
from our highly-qualified writers!

glass
pen
clip
papers
heaphones

Econ 111A Cash flow case study

Econ 111A Cash flow case study

Econ 111A Cash flow case study

Description

Upload assignment here.  Upload XLS format only.  PDF, CSV, NUMBERS formats are not accepted.  EXPORT or SAVE AS  format to be and upload XLS (or similar excel extension) for credit.  

The files section of canvas has the template and case study details for preparation. 

First, please watch the videos.  There is a version in the files section and another at this link https://app.box.com/s/utf79z71qwlgllmv77bk2s3y5xy8hv30 (Links to an external site.)

The two versions are substantially the same (just broken down to three parts in files section).  These were prepared by a former colleague of mine and do pretty well at presenting the spreadsheet and how to start using it.  

Second, familiarize yourself with the STUDENT DATA set for 2022.  This is in the files section and link is here too.(the pdf attached) This is the Balance sheet and income statement and other data you need to prepare the statement of cash flows

Third, start playing with and filling out the template tool – link here (xlsx attached)The template is just a template – it is going to need a lot of editing to be ready to use it for “your client” (i.e. the STUDENT DATA) as it was never intended to be used for “your client”, we are actually taking it from another client and using it for this one (the editing required is part of the excel learning objectives of this case study).  You’re going to need to insert row and columns and also edit headers and titles.  You’ll need to type in your DR balances and (CR) balances in the balance sheet rows at the top and re-label appropriately.  There is much more to do too…. I highly recommend you think through things and familiarize yourself with the formulas that the excel template has.  I also suggest making a copy of the tab to start doing your work so you have a reference point on how it was originally built-out before you started editing it.  

I recommend spending time attempting to complete the cash flow worksheet before our lecture on Thursday next week.  If you don’t, there is a risk that you’ll feel a bit lost during our session.  For those that think that they’ve got it completed prior to Thursday (AWESOME!),  I promise that there will be relevant information presented on how to get your work into tip-top shape for a full credit submission.  You will also need to hear my expectations on what a full credit submission will look like and you can only get that by attending Thursday’s lecture.  

Again, it is acceptable to collaborate and troubleshoot with a classmate or two (really, it is encouraged).   I just require that you do your own work on the spreadsheet.  It is impossible that 2 spreadsheets would be identical, so don’t share yours and risk someone submitting an exact copy of your work.  Aside from this, please feel confident to zoom away and help each other, just do your own work on your own spreadsheet.   

Check your work before uploading. Check formatting, etc.  Check that all of your “checks” in the worksheet are working and zero.  Delete extra and unused rows in your statement of cash flows.  Review your headings and captions for accuracy.  

Unformatted Attachment Preview

Mi Favorita Taqueria
Balance Sheet
ASSETS
December 31,
2022
Current assets:
Cash and cash equivalents
Accounts receivable
Inventories
Prepaid expenses
Income tax refunds receivable
$
744,196 $
700,267
800,241
302,430
4,000
2021
1,135,622
217,745
742,247
84,660
6,000
Total current assets
2,551,134
2,186,274
Property and equipment:
Equipment
Computers
Leasehold improvements
Machinery
297,452
93,134
46,248
42,291
297,452
93,134
46,248
42,291
Less accumulated depreciation and amortization
479,126
398,256
479,126
368,552
80,870
110,574
24,900
4,986
18,500
4,986
29,886
23,486
2,661,890 $
2,320,334
Other assets:
Intangible assets, net of accumulated amortization of
$137,000 and $121,000 as of 2020 and 2019, respectively
Deposits
$
LIABILITIES AND SHAREHOLDERS’ EQUITY
December 31,
2022
Current liabilities:
Customer deposits
Accounts payable and accrued expenses
Dividends payable
Accrued salaries and commissions
Warranty reserve
Income taxes payable
2021
50,210
80,000
173,453
8,000
6,000
137,880
32,700
5,000
117,632
12,000

Total current liabilities
317,663
305,212
Long-term liabilities:
Other long term liability
17,920
11,117
Total liabilities
335,583

316,329
207,700
2,118,607
20,716
1,983,289
2,326,307
2,004,005
2,661,890 $

2,320,334

Commitments
Shareholders’ equity:
Common stock, no par value, 100,000 shares
authorized, 4,830 issued and outstanding at 12/31/2022, and 4,130 at 12/31/21
Retained earnings
$
The accompanying notes are an integral part of these financial statements
Mi Favorita Taqueria
Statement of Operations and retained earnings
Years Ended
December 31,
2022
2021
3,012,045 $
9,683,694
Cost of goods sold
1,679,063
5,086,990
Gross profit
1,332,982
4,596,704
Operating expenses
1,163,084
2,365,791
169,898
2,230,913
(1,500)
(1,500)
18,291
(1,721)
16,570
168,398
2,229,192
33,080
815,782
135,318
1,413,410
1,983,289
569,879
2,118,607 $
1,983,289
Net sales
$
Income from operations
Other income (expense):
Other income
Interest expense, net
Total other income
Income before provision for income taxes
Provision for income taxes
Net income
Retained earnings, beginning of year
Retained earnings, end of year
$
Additional facts
Company issued 700 shares of common stock during 2022
Company acquired $22,400 in patents in 2022
The company had no accrued interest at 12/31/2022 or 12/31/2021
Tips:
Present depreciation and amortization of intangibles on two separate lines in operating section.
Depreciation expense on PP&E equals change in accumulated (no disposals of assets)
Dividends declared in 2021 were paid in 2022
The accompanying notes are an integral part of these financial statements

Purchase answer to see full
attachment

Explanation & Answer:

3 pages

User generated content is uploaded by users for the purposes of learning and should be used following Studypool’s honor code & terms of service.

Have a similar assignment? "Place an order for your assignment and have exceptional work written by our team of experts, guaranteeing you A results."

Order Solution Now

Our Service Charter


1. Professional & Expert Writers: Eminence Papers only hires the best. Our writers are specially selected and recruited, after which they undergo further training to perfect their skills for specialization purposes. Moreover, our writers are holders of masters and Ph.D. degrees. They have impressive academic records, besides being native English speakers.

2. Top Quality Papers: Our customers are always guaranteed of papers that exceed their expectations. All our writers have +5 years of experience. This implies that all papers are written by individuals who are experts in their fields. In addition, the quality team reviews all the papers before sending them to the customers.

3. Plagiarism-Free Papers: All papers provided by Eminence Papers are written from scratch. Appropriate referencing and citation of key information are followed. Plagiarism checkers are used by the Quality assurance team and our editors just to double-check that there are no instances of plagiarism.

4. Timely Delivery: Time wasted is equivalent to a failed dedication and commitment. Eminence Papers are known for the timely delivery of any pending customer orders. Customers are well informed of the progress of their papers to ensure they keep track of what the writer is providing before the final draft is sent for grading.

5. Affordable Prices: Our prices are fairly structured to fit in all groups. Any customer willing to place their assignments with us can do so at very affordable prices. In addition, our customers enjoy regular discounts and bonuses.

6. 24/7 Customer Support: At Eminence Papers, we have put in place a team of experts who answer all customer inquiries promptly. The best part is the ever-availability of the team. Customers can make inquiries anytime.

We Can Write It for You! Enjoy 20% OFF on This Order. Use Code SAVE20

Stuck with your Assignment?

Enjoy 20% OFF Today
Use code SAVE20