Professional Documents
Culture Documents
Balance Sheet
As Of June 1
Assets Liabilities and Shareholders Equ
Current Assets Current Liabilities
Cash $ 34,983 Bank Notes Payable
Note receivable $ 11,700 Account Payable
Account receivable $ 21,798 Accrued Wages Payable
Inventories $ 29,835 Taxes Payable
Supplies on hand $ 5,559
Prepaid Insurance $ 3,150
Total Current Assets $ 107,025 Total Current Liabilities
2 Comments :
1 Equipment at cost meningkat lebih dari 2.7x lipat.
2 Bank Notes Payable meningkat hampir 3.5x lipat
3 Account payable meningkat 2.5x lipat
secara keseluruhan value of the firm meningkat karena ada penambahan di retained earnings sebesa
3 net income juni 19.635 namun ada penarikan dividen sebesar 11.700, sehingga perubahan di retaine
4 Capital stock tidak mencerminkan harga saham dipasaran. Bisa undervalue maupun over value. Meto
Faisal Habibie
1806161153
Maynard Co
Balance S
As Of Jun
Liabilities and Shareholders Equity Assets
Current Assets
$ 8,385 Cash
$ 8,517 Note receivable
$ 1,974 Account receivable
$ 5,700 Inventories
Supplies on hand
Prepaid Insurance
$ 24,576 Total Current Assets
$ 23,400
$ 20,865
$ 12,798
value maupun over value. Metode yang lebih umum digunakan menggunakan Discounted Cash Flow
Maynard Company
Balance Sheet
As Of June 30
Liabilities and Shareholders Equity
Current Liabilities
$ 66,660 Bank Notes Payable $ 29,250
$ - Account Payable $ 21,315
$ 26,505 Accrued Wages Payable $ 2,202
$ 26,520 Taxes Payable $ 7,224
$ 6,630
$ 2,826
$ 129,141 Total Current Liabilities $ 59,991
Shareholders Equity
$ 89,700 Capital Stock $ 390,000
$ 585,000 Retained Earnings $ 229,446
$ 36,660 Total Shareholders Equity $ 619,446
$ (157,950)
$ (5,928) Other non current Liabilities $ 2,451
$ 547,482
$ 5,265
19635
$ 31,677
$ 19,977