Question

In: Finance

Gears is a 5-year-old company that specializes in bike components. The company is having trouble paying...

Gears is a 5-year-old company that specializes in bike components. The company is having trouble paying for its monthly supplies and would like to perform a cash flow analysis so it can understand its financial position. Cash flow represents the money an investment produces after subtracting cash expenses from income. The statement of cash flows summarizes sources and uses of cash, indicates whether enough cash is available to carry on routine operations, and offers an analysis of all business transactions, reporting where the firm obtained its cash and how it chose to allocate the cash. The cash flow statement shows where money comes from, how the company will spend it, and when the company will require additional cash. Gears would like to project a cash flow statement for the next month.

Using the AYK2_Data.xlsx data file, complete the cash flow statement for Gears, using Excel. Be sure to create formulas so the company can simply input numbers in the future to determine cash flow.

       
  Gears Cash Flow Statement January    
  Cash on Hand (beginning of month) $ 18,456  
       
  CASH RECEIVED    
  Cash Sales $ 23,894  
  Credit Sales Accounts $ 36,421  
  TOTAL CASH RECEIVED      
       
  CASH PAID OUT    
  Inventory $ 15,340  
  Payroll expenses    $ 17,560  
  Supplies (office & oper.) $    4,500  
  Repairs & maintenance $    3,500  
  Advertising $    2,890  
  Car, delivery & travel $    1,500  
  Accounting & legal $       750  
  Rent $    4,000  
  Telephone $       120  
  Utilities $       430  
  Insurance $    1,020  
  Taxes (real estate, etc.) $       600  
  Miscellaneous $       350  
  TOTAL CASH PAID OUT    
       
  CASH POSITION (END OF MONTH)    
       
Input boxes in tan
Output boxes in yellow
Given data in blue
Answers in red

Solutions

Expert Solution


Related Solutions

1) Compute the Macaulay duration for a 5-year bond paying annual coupons of 9% and having...
1) Compute the Macaulay duration for a 5-year bond paying annual coupons of 9% and having a yield to maturity of 9.5%. a. 3.86 Answers: a. 3.86 b. 4.57 c. 5.00 d. 3.78 e. 4.23 2) Which of the following bonds would be cheapest to deliver given a T-note futures price of 90.4697? (Assume that all bonds have semiannual coupon payments based on a par value of $100.) Answers: a. 9.5-year bond with 4.5% coupons and a yield of 3.5%...
Red Company prepared the following budget information for the coming year: Bike A Bike B Bike...
Red Company prepared the following budget information for the coming year: Bike A Bike B Bike C Total Sales $75,000 $1,000,000 $160,000 $1,235,000 Variable expenses 25,000 800,000 80,000 905,000 Contribution margin $50,000 $200,000 $80,000 $330,000 Fixed expense 230,000 Operating income $100,000 The budget assumes the sale of 30,000 units of Bike A, 110,000 units of Bike B, and 60,000 units of Bike C. INSTRUCTIONS: a) What is the company's break-even point in sales dollars given the sales mix above? b)...
The Delta Insurance Company is having a policyholder subsystem which has started giving trouble. Over the...
The Delta Insurance Company is having a policyholder subsystem which has started giving trouble. Over the years, the application evolved from using fixed length, multi-record type files to using a hierarchic database to using a relational database. The programs did not change much, but the data structures changed radically. Program code was patched to provide for the new data structure. The amount of people-time allocated to policyholder maintenance grew 15% per year over the last five years and is now...
A year ago, you purchased a 5-year bond, paying fixed annual coupons at a rate 5%pa....
A year ago, you purchased a 5-year bond, paying fixed annual coupons at a rate 5%pa. At the time you purchased the bond, the yield to maturity was 5%pa. If you sold the bond after receiving the first interest payment and the bond's yield to maturity had changed to 4%, your annual total rate of return on holding the bond for that year would have been approximately ________. Group of answer choices 8.1% 4.8% 8.6% 7.6% 9.5% PreviousNext
Mr. K., a 34-year-old male, was involved in a mountain bike crash. He was wearing a...
Mr. K., a 34-year-old male, was involved in a mountain bike crash. He was wearing a helmet, but he was traveling at a high speed down the mountain when he hit a rock and was sent over his handlebars and slammed against a tree. Initially he was conscious and complaining of abdominal pain and intense left shoulder and arm pain. He was bleeding from multiple abrasions and lacerations on his face, arms, and legs. His friend who was biking with...
Mr. H is a 30-year-old man. He was riding his bike to work and was struck...
Mr. H is a 30-year-old man. He was riding his bike to work and was struck by a vehicle traveling at 35 miles per hour.  He was comatose with a GCS 7 upon arrival to the ED. What are the leading causes of traumatic brain injury in the United States?  Describe important teaching points in prevention of a TBI.   Traumatic brain injury can be classified into primary brain injury and secondary injury, describe the differences in the two types of injury.  List common...
California Circuits Company (3C) manufactures a variety of components. Its Valley plant specializes in two electronic...
California Circuits Company (3C) manufactures a variety of components. Its Valley plant specializes in two electronic components used in circuit boards. These components serve the same function and perform equally well. The difference in the two products is the raw material. The XL-D chip is the older of the two components and is made with a metal that requires a wash prior to assembly. Originally, the plant released the wastewater directly into a local river. Several years ago, the company...
Donna is a 35 year old female who is married and has a 5 year old...
Donna is a 35 year old female who is married and has a 5 year old daughter. Donna recently found out she was pregnant, but last week at 12 weeks she started to spot and went to see the doctor. At the doctors, Donna found out she was having a miscarriage and the doctors decided to look at her blood type and seemed very alarmed and asked her who her doctor was for her first child. Her blood type was...
Question 5. Consider n components of a system having independently exponentially distributed lifetimes so that Xn...
Question 5. Consider n components of a system having independently exponentially distributed lifetimes so that Xn ~ exp(θ) a) For a single component, find the reliability to time t1 + t2 given that the component has already lived past time t1. Why is the constant failure rate referred to as the “memory-less” property? b) For the series of n components, find an expression for Rs(t). What is the mean lifetime of the system?
Suppose you are considering purchasing RadRover 5, the electric fat bike of the year 2020, that...
Suppose you are considering purchasing RadRover 5, the electric fat bike of the year 2020, that retails at a price of $1600. The bike dealer offers you the following financing scheme. Pay $600 as down payment today and finance the remainder $1000 from the dealer at 200% EAR, with daily compounding. You are required to repay the amount financed in 30 equal daily payments starting tomorrow. The scheme also comes with an option to “extinguish” the loan anytime during the...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT