Question

In: Accounting

Create the statement of cash-flow with indirect method Interpret the result of the statement of cash...

Create the statement of cash-flow with indirect method

Interpret the result of the statement of cash flow with percentage

Instruction:

[1] Please use the balance sheet as follows to classify each activity (operating, investing, and financing) from the column of different.

[2] please create a new statement of cash-flow from your classification on balance sheet.

[3] The statement of cash flow will be provided to measure the company’s cash flow situation. Also, you need to interpret the result of your measurement.

Balance sheet

SILVERT CORPORATION

Balance Sheet

December 31

Different

Operating

Investing

Financing

2012

2011

ASSET

Cash

$ 28,000                

$ 20,000             

$8,000

Receivable (net)

70,000

62,000

$8,000

Other current assets

90,000

73,000

$17,000

Long-term investment

62,000

60,000

$2,000

Plant and equipment (net)

510,000

470,000

$40,000

Total Assets

$ 760,000          

$ 685,000        

$75,000

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities

$ 75,000                

$ 70,000             

$5,000

Long-term debt

80,000

90,000

($10,000)

Common stock

330,000

300,000

$30,000

Retained earnings

275,000

225,000

$50,000

Total liabilities and stockholders’ equity

760,000

685,000

$75,000

]2] Create the statement of cash-flow by using the indirect method. Company has net income as starting point of $80,000.

                                                        STATEMENT OF CASH FLOW

Operating Activities

              Net Income

$ 80,000

Cashflow from Operations

Investing Activities

Cashflow from Investing

Financing Activities

Cashflow from Financing

Solutions

Expert Solution

Answer 1.
Silvert Corporation
Balance Sheet
December 31
Difference Operating Investing Financing
2012 2011
Asset
Cash          28,000.00      20,000.00        8,000.00
Receivable (Net)          70,000.00      62,000.00        8,000.00      8,000.00
Other Current Assets          90,000.00      73,000.00     17,000.00    17,000.00
Long Term Investment          62,000.00      60,000.00        2,000.00      2,000.00
Plant & Equipment (Net)        510,000.00    470,000.00     40,000.00    40,000.00
Total Assets        760,000.00    685,000.00
Liabilities & Stockholders' Equity
Current Liabilities          75,000.00      70,000.00        5,000.00      5,000.00
Long Term Debt          80,000.00      90,000.00 (10,000.00) (10,000.00)
Common Stock        330,000.00    300,000.00     30,000.00     30,000.00
Retained Earnings        275,000.00    225,000.00     50,000.00
Total Liabilities & Stockholders' Equity        760,000.00    685,000.00
Answer 2.
Silvert Corporation
Statement of Cash Flows (Indirect Method)
For the Year ended Dec 31, 2012
Cash Flow from opearating activities:
Net Income            80,000
Add/(Less) non cash effects on operating activities
Increase in Accounts Receivables                (8,000)
Increase in Other Current Assets              (17,000)
Increase in Current Liabilities                  5,000          (20,000)
Net Cash provided by operating activities            60,000
Cash flow from Investing Activities
Purchase of Long Term Investment                (2,000)
Purchase of Plant & Euipment (net)              (40,000)
Net Cash used by Investing activities          (42,000)
Cash Flow from Financing Activities
Paymnet of Long Term debt              (10,000)
Issue of Common Stock                30,000
Cash dividend paid              (30,000)
Net Cash used by Financing activities          (10,000)
Net Increase / (Decrease) in Cash              8,000
Cash balance at the beginning - Dec 31, 2011            20,000
Cash balance at the end - Dec 31, 2012            28,000
Calculation of Dividend Paid:
Retained Earnings - Dec 31, 2011        225,000.00
Add: Net Income          80,000.00
Sub-total        305,000.00
Retained Earnings - Dec 31, 2012        275,000.00
Dividend Paid          30,000.00
Answer 3.
The Company Cash Condition is good. The Cash flow from Opeearting Activities are more than Cash used in Investing Activities.

Related Solutions

Indirect method vs. Direct method for Cash Flow Statement The indirect method considers the opening and...
Indirect method vs. Direct method for Cash Flow Statement The indirect method considers the opening and closing balance of ledger accounts in determining the movements and computing cash flows. If there are wrong postings in the ledger account the cash flows determined are not accurate since only opening and closing balances are considered. In direct method since each line item of ledger is classified into cash and non cash it leads to accurate computation of cash flows. The indirect method...
Create a cash flow statement for Whatchamacallit Corp. using the indirect method from the following information:...
Create a cash flow statement for Whatchamacallit Corp. using the indirect method from the following information:     2018                  2019 Accounts Payable                                    $123,000               $47,000              Accounts Receivable                               $450,000             $330,000 Bonds Payable                                          $80,000             $100,000 Buildings                                                  $672,000            $447,000 Common Stock                                        $250,000            $310,000 Inventory                                                  $325,000           $485,000 Land                                                        $428,000            $553,000        Prepaid Insurance                                    $72,000              $63,000 Unearned Revenue                                $210,000              $65,000 Beginning Cash = $82,000 Depreciation Expense = $56,000 Net Income = $260,000
Question 3: Please create a statement of cash flow with indirect method- Please provide answers to...
Question 3: Please create a statement of cash flow with indirect method- Please provide answers to each category and a one paragraph analysis of the cash flow using the indirect method. Statement of Cash Flow with Indirect method 2011 2010 Difference Operating Investing Financing ASSETS: Current Assets Cash and equivalents $ 2,291.1 $ 2,133.9 Short-term investments    1,164.2       642.2 Account receivable    2,883.9    2,795.3 Inventory    2,357.0    2,438.4 Prepaid expenses and other assets       765.6       602.3...
Requirements: Create Baylor's 2023 Cash Flow Statement using the INDIRECT METHOD Baylor Company's 2023 income statement...
Requirements: Create Baylor's 2023 Cash Flow Statement using the INDIRECT METHOD Baylor Company's 2023 income statement and comparative balance sheets at December 31, 2022 and 2023 are shown below. Baylor Income Statement 2023 Sales        750,000 Dividend Income           15,000 Gain on Sale of Investments           10,000 Total Revenue        775,000 Cost of Goods Sold        440,000 Wages and Other Operating Expenses        130,000 Depreciation Expense           38,000 Patent Amortization Expense             8,000 Interest Expense           12,000 Income Tax Expense...
Prepare a cash flow statement using the indirect method Lomax Income Statement Sales . . ....
Prepare a cash flow statement using the indirect method Lomax Income Statement Sales . . . . . . . . . . . . . . . . . . . . . . . . . . . . $2,000,000 Cost of goods sold . . . . . . . . . . . . . . . . . 1,300,000 Gross margin . . . . . . . . . . . . . ....
Assuming a cash flow statement is prepared using the indirect method, indicate the reporting of the...
Assuming a cash flow statement is prepared using the indirect method, indicate the reporting of the transactions and events listed below by major categories on the statement. Use the following code letters to indicate the appropriate category under which the item would appear on the cash flow statement. Codes: A Cash flows from operating activities (Add to profit) D Cash flows from operating activities (Deduct from profit) IA Cash flows from investing activities FA Cash flows from financing activities Category...
C. Prepare a statement of cash flow on both the direct and indirect method 2017 2016...
C. Prepare a statement of cash flow on both the direct and indirect method 2017 2016 Change Assets: Cash 215,000 70,000 145,000 Accounts receivable, net 87,000 65,000 22,000 Inventory 54,000 60,000 -6,000 Property, plant & equipment 750,000 600,000 150,000 Accumulated depreciation -110,000 -60,000 -50,000 Total Assets 996,000 735,000 261,000 Liabilities & Equity Accounts payable 44,000 40,000 4,000 Accrued liabilities 41,000 40,000 1,000 Common stock 460,000 460,000 Retained earnings 451,000 195,000 256,000 Total liabilities and equity 996,000 735,000 261,000 Sales 1,450,000...
B. Prepare a statement of cash flow on both the direct and indirect method 2017 2016...
B. Prepare a statement of cash flow on both the direct and indirect method 2017 2016 Assets: Cash             245,000                 70,000 Accounts receivable, net               87,000                 65,000 Inventory               54,000                 60,000 Property, plant & equipment             650,000               600,000 Accumulated depreciation             (90,000)               (60,000) Total Assets             946,000               735,000 Liabilities & Equity Accounts payable               44,000                 40,000 Accrued liabilities               41,000                 40,000 Common stock             460,000               460,000 Retained earnings             401,000              ...
list the steps need to prepare the Cash Flow Statement using the Indirect Method. Which step...
list the steps need to prepare the Cash Flow Statement using the Indirect Method. Which step of the process do you think is the most important? Why?
F. Prepare a statement of cash flow on both direct and indirect method 2017 2016 Change...
F. Prepare a statement of cash flow on both direct and indirect method 2017 2016 Change Assets: Cash 215,000 70,000 145,000 Accounts receivable, net 87,000 65,000 22,000 Inventory 74,000 60,000 14,000 Prepaid expenses 12,000 20,000 -8,000 Property, palnt & equipment 780,000 600,000 180,000 Accumulated depreciation -110,000 -60,000 -50,000 Total Assets 1,058,000 755,000 303,000 Liabilities & Equity Accounts payable 32,000 40,000 -8,000 Accrued liabilities 26,000 40,000 -14,000 Taxes payable 15,000 4,000 11,000 Long-term Notes Payable 100,000                         -    Common stock 200,000...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT