Question

In: Finance

Category Prior Year Current Year Accounts payable 3,173.00 5,942.00 Accounts receivable 6,838.00 9,022.00 Accruals 5,615.00 6,173.00...

Category Prior Year Current Year
Accounts payable 3,173.00 5,942.00
Accounts receivable 6,838.00 9,022.00
Accruals 5,615.00 6,173.00
Additional paid in capital 19,963.00 13,839.00
Cash ??? ???
Common Stock 2,850 2,850
COGS 22,240.00 18,207.00
Current portion long-term debt 500 500
Depreciation expense 1,031.00 1,013.00
Interest expense 1,260.00 1,125.00
Inventories 3,001.00 6,711.00
Long-term debt 16,550.00 22,255.00
Net fixed assets 75,087.00 74,059.00
Notes payable 4,033.00 6,509.00
Operating expenses (excl. depr.) 19,950 20,000
Retained earnings 35,621.00 34,677.00
Sales 46,360 45,611.00
Taxes 350 920
What is the firm's cash flow from operations?


Submit
Answer format: Number: Round to: 0 decimal places.


unanswered
not_submitted
#4
Category Prior Year Current Year
Accounts payable 3,163.00 5,954.00
Accounts receivable 6,821.00 9,054.00
Accruals 5,664.00 6,191.00
Additional paid in capital 19,716.00 13,030.00
Cash ??? ???
Common Stock 2,850 2,850
COGS 22,420.00 18,609.00
Current portion long-term debt 500 500
Depreciation expense 963.00 996.00
Interest expense 1,262.00 1,148.00
Inventories 3,067.00 6,692.00
Long-term debt 16,936.00 22,607.00
Net fixed assets 75,221.00 74,208.00
Notes payable 4,098.00 6,509.00
Operating expenses (excl. depr.) 19,950 20,000
Retained earnings 35,055.00 34,593.00
Sales 46,360 45,384.00
Taxes 350 920
What is the firm's cash flow from financing?

Solutions

Expert Solution

Solution to Question-1:
Particulars Prior Year Current Year
Accounts payable 3,173 5,942
Accounts receivable 6,838 9,022
Accruals 5,615 6,173
Additional paid in capital 19,963 13,839
Cash ??????
Common Stock 2,850 2,850
COGS 22,240 18,207
Current portion long-term debt 500 500
Depreciation expense 1,031 1,013
Interest expense 1,260 1,125
Inventories 3,001 6,711
Long-term debt 16,550 22,255
Net fixed assets 75,087 74,059
Notes payable 4,033 6,509
Operating expenses(excl.depr.) 19,950 20,000
Retained earnings 35,621 34,677
Sales 46,360 45,611
Taxes 350 920
Calculation of Net profit after tax of current year:
Sales 45,611
Less: COGS 18,207
Less: Depreciation expense 1,013
Less: Interest Expense 1,125
Less: Operating expenses(exl depn) 20,000
Less: Taxes 920
Net Profit after tax 4,346
Calculation of cash flow from Operations:
Net profit after tax 4,346
Add: Depreciation 1,013
Add:Increase in Accounts payable 2,769
Less: Increase in Accounts receivable 2,184
Add: Increase in Accruals 558
Less: Increase in Inventories 3,710
Add: Increase in Notes Payable 2,476
Net Cash Flow from Operating Activities: 5,268
Solution to Question-2:
Accounts payable 3,163 5,954
Accounts receivable 6,821 9,054
Accruals 5,664 6,191
Additional paid in capital 19,716 13,030
Cash ???
Common Stock 2,850 2,850
COGS 22,420 18,609
Current portion of long trem debt 500 500
Depreciation expense 963 996
Interest expense 1,262 1,148
Inventories 3,067 6,692
Long-term debt 16,936 22,607
Net fixed assets 75,221 74,208
Notes payable 4,098 6,509
Operating expenses (excl depn) 19,950 20,000
Retained earnings 35,055 34,593
Sales 46,360 45,384
Taxes 350 920
Calculation of Net profit after tax of current year:
Sales 45,384
Less: COGS 18,609
Less: Depreciation expense 996
Less: Interest Expense 1,148
Less: Operating expenses(exl depn) 20,000
Less: Taxes 920
Net Profit after tax 3,711
Dividend paid during the year (Closing Retained earnings + Current year net profit after tax-Opening retained earnings) (34593+3711-35055) 3,249
Calculation of Cash Flow from Financing Activities:
Repayment of Additional paid in capital (19716-13030) -6,686
Additional Long term debt taken (22607-16936) 5,671
Dividend paid during the year -3249
Net cash flow from Financing Activities: -4,264

jeff jeffy answered 1 hour ago
Next > < Previous

Related Solutions

Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 428,048.00 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 54,731.00 Interest expense 40,500 41,017.00 Inventories 279,000 288,000 Long-term debt 339,670.00 401,877.00 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 161,905.00 Retained earnings 306,000 342,000 Sales 639,000 850,323.00 Taxes 24,750 48,686.00 What is...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 430,741.00 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 54,943.00 Interest expense 40,500 41,875.00 Inventories 279,000 288,000 Long-term debt 339,876.00 398,606.00 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 162,524.00 Retained earnings 306,000 342,000 Sales 639,000 845,964.00 Taxes 24,750 47,204.00 What is...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 430,741.00 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 54,943.00 Interest expense 40,500 41,875.00 Inventories 279,000 288,000 Long-term debt 339,876.00 398,606.00 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 162,524.00 Retained earnings 306,000 342,000 Sales 639,000 845,964.00 Taxes 24,750 47,204.00 What is...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 428,545.00 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 55,690.00 Interest expense 40,500 42,213.00 Inventories 279,000 288,000 Long-term debt 338,956.00 400,900.00 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 161,496.00 Retained earnings 306,000 342,000 Sales 639,000 852,779.00 Taxes 24,750 47,481.00 1. What...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 430,836.00 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 55,125.00 Interest expense 40,500 42,404.00 Inventories 279,000 288,000 Long-term debt 339,829.00 400,384.00 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 162,228.00 Retained earnings 306,000 342,000 Sales 639,000 847,534.00 Taxes 24,750 47,130.00 what is...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 430,273.00 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 54,201.00 Interest expense 40,500 42,805.00 Inventories 279,000 288,000 Long-term debt 339,570.00 398,024.00 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 162,475.00 Retained earnings 306,000 342,000 Sales 639,000 847,787.00 Taxes 24,750 48,472.00 What is...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750...
Category Prior Year Current Year Accounts payable ??? ??? Accounts receivable 320,715 397,400 Accruals 40,500 33,750 Additional paid in capital 500,000 541,650 Cash 17,500 47,500 Common Stock 94,000 105,000 COGS 328,500 430,380.00 Current portion long-term debt 33,750 35,000 Depreciation expense 54,000 54,221.00 Interest expense 40,500 42,028.00 Inventories 279,000 288,000 Long-term debt 335,365.00 400,331.00 Net fixed assets 946,535 999,000 Notes payable 148,500 162,000 Operating expenses (excl. depr.) 126,000 161,395.00 Retained earnings 306,000 342,000 Sales 639,000 852,776.00 Taxes 24,750 48,765.00
Category Prior Year Current Year Accounts payable 3,136.00 5,912.00 Accounts receivable 6,865.00 8,909.00 Accruals 5,736.00 6,053.00...
Category Prior Year Current Year Accounts payable 3,136.00 5,912.00 Accounts receivable 6,865.00 8,909.00 Accruals 5,736.00 6,053.00 Additional paid in capital 20,381.00 13,763.00 Cash ??? ??? Common Stock 2,850 2,850 COGS 22,644.00 18,617.00 Current portion long-term debt 500 500 Depreciation expense 964.00 1,040.00 Interest expense 1,294.00 1,127.00 Inventories 3,079.00 6,686.00 Long-term debt 16,952.00 22,082.00 Net fixed assets 75,263.00 74,206.00 Notes payable 4,068.00 6,510.00 Operating expenses (excl. depr.) 19,950 20,000 Retained earnings 35,375.00 34,409.00 Sales 46,360 45,043.00 Taxes 350 920 What is...
Category Prior year Current year Accounts payable 41,400 45,000 Accounts receivable 115,200 122,400 Accruals 16,200 13,500...
Category Prior year Current year Accounts payable 41,400 45,000 Accounts receivable 115,200 122,400 Accruals 16,200 13,500 Additional paid in capital 200,000 216,660 Cash ??? ??? Common Stock @ par value 37,600 42,000 COGS 131,400 175,511.00 Depreciation expense 21,600 23,085.00 Interest expense 16,200 16,974.00 Inventories 111,600 115,200 Long-term debt 135,000 138,052.00 Net fixed assets 378,667.00 399,600 Notes payable 59,400 64,800 Operating expenses (excl. depr.) 50,400 65,892.00 Retained earnings 122,400 136,800 Sales 255,600 335,712.00 Taxes 9,900 18,931.00 What is the current year's...
Category Prior year Current year Accounts payable 41,400 45,000 Accounts receivable 115,200 122,400 Accruals 16,200 13,500...
Category Prior year Current year Accounts payable 41,400 45,000 Accounts receivable 115,200 122,400 Accruals 16,200 13,500 Additional paid in capital 200,000 216,660 Cash ??? ??? Common Stock @ par value 37,600 42,000 COGS 131,400 175,511.00 Depreciation expense 21,600 23,085.00 Interest expense 16,200 16,974.00 Inventories 111,600 115,200 Long-term debt 135,000 138,052.00 Net fixed assets 378,667.00 399,600 Notes payable 59,400 64,800 Operating expenses (excl. depr.) 50,400 65,892.00 Retained earnings 122,400 136,800 Sales 255,600 335,712.00 Taxes 9,900 18,931.00 What is the current year's...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT