Blossom Co. reports revenues of $201,000 and operating expenses of $109,000 in its first year of...

Blossom Co. reports revenues of $201,000 and operating expenses of $109,000 in its first year of operations, 2017. Accounts receivable and accounts payable at year-end were $71,500 and $28,800, respectively. Assume that the accounts payable related to operating expenses. (Ignore income taxes.)

Using the direct method, compute net cash provided (used) by operating activities. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Net cash

usedprovided

by operating activities

$

Situation B:
The income statement for Blue Traveler Company shows cost of goods sold $308,100 and operating expenses (exclusive of depreciation) $231,000. The comparative balance sheet for the year shows that inventory increased $26,100, prepaid expenses decreased $8,100, accounts payable (related to merchandise) decreased $17,000, and accrued expenses payable increased $11,000.

Compute (a) cash payments to suppliers and (b) cash payments for operating expenses.

(a)		Cash payments to suppliers		$
(b)		Cash payments for operating expenses		$

Expert Solution

Answer to Question 1:

Cash received from customers = Revenues - Ending accounts receivable
Cash received from customers = $201,000 - $71,500
Cash received from customers = $129,500

Cash payments to suppliers = Operating expenses - Ending accounts payable
Cash payments to suppliers = $109,000 - $28,800
Cash payments to suppliers = $80,200

Net cash provided by operating activities = Cash received from customers - Cash payments to suppliers
Net cash provided by operating activities = $129,500 - $80,200
Net cash provided by operating activities = $49,300

Answer to Question 2:

Cash payments to suppliers = Cost of goods sold + Increase in inventory + Decrease in accounts payable
Cash payments to suppliers = $308,100 + $26,100 + $17,000
Cash payments to suppliers = $351,200

Cash payments for operating expenses = Operating expenses - Decrease in prepaid expenses - Increase in accrued expenses payable
Cash payments for operating expenses = $231,000 - $8,100 - $11,000
Cash payments for operating expenses = $211,900

ekkarill92 answered 1 year ago

A firm’s annual revenues are $635,00 Its expenses for the year are $428,000, and it claims...

A firm’s annual revenues are $635,00 Its expenses for the year are $428,000, and it claims $129,000 in depreciation expenses. Due to recent (2018) tax law changes, use a flat 21% corporate tax rate to calculate taxes. Calculate Taxes owed Calculate after-tax income (aka AFIT Net Income)? Calculate after-tax cash flow. (AFIT Cash Flow)

Year 1 Year 2 Revenues 128.9 151.6 COGS and Operating Expenses (other than depreciation) 49.6 52.7...

Year 1 Year 2 Revenues 128.9 151.6 COGS and Operating Expenses (other than depreciation) 49.6 52.7 Depreciation 24.9 43.5 Increase in Net Working Capital 3.4 8.1 Capital Expenditures 27.3 43.2 Marginal Corporate Tax Rate 35% 35% a. What are the incremental earnings for this project for years 1 and 2? (Note: Assume any incremental cost of goods sold is included as part of operating expenses.) b. What are the free cash flows for this project for years 1 and 2?...

A new molding machine is expected to produce operating cash flows of $109,000 a year for...

A new molding machine is expected to produce operating cash flows of $109,000 a year for 4 years. At the beginning of the project, inventory will decrease by $8,700, accounts receivables will increase by $9,500, and accounts payable will decrease by $5,200. All net working capital will be recovered at the end of the project. The initial cost of the molding machine is $319,000. The equipment will be depreciated straight-line to a zero book value over the life of the...

A company has revenues of $450,000, cost of goods sold of $250,000, and operating expenses of...

A company has revenues of $450,000, cost of goods sold of $250,000, and operating expenses of $150,000. Its average current assets are $200,000 of which $75,000 is inventory and $20,000 are prepaid items. Of its liquid assets, 30 percent is cash and the remainder is accounts receivable. Its average total assets are $500,000 and its average total owners’ equity is $400,000. Seventy-five percent of its liabilities are current. Of the current liabilities, 80 percent is accounts payable. What are the...

At the end of the financial year 2019, Strong Tool Company anticipated its revenues, expenses, capital...

At the end of the financial year 2019, Strong Tool Company anticipated its revenues, expenses, capital expenditures and changes in working capital over the next 3 years (2020-2022) to be as shown in the table below. Year Revenues Expenses Capital Expenditures Incremental Changes in Working Capital 2020 $400,000 $200,000 $40,000 $15,000 2021 $410,000 $200,000 $60,000 ‒ $25,000 2020 $420,000 $200,000 $80,000 $35,000 The company estimated the depreciation charges to be fixed at $15,000 every year. The firm has a...

Co. XYZ has the following information on its income statement: Sales $ 50,250,000 Operating Expenses $...

Co. XYZ has the following information on its income statement: Sales $ 50,250,000 Operating Expenses $ 10,115,000 Cost of goods sold $ 35,025,000 Interest expense $ 750,000 Income tax rate $ 34% What is the tax debt for income concept?

Ned Stark wants to buy a building. The annual revenues are $350,000 and annual operating expenses...

Ned Stark wants to buy a building. The annual revenues are $350,000 and annual operating expenses are $125,000. Ned decides that a fair and honorable price to pay would be $4,000,000. What is the cap rate of this purchase? 2) After Ned’s unexpected and almost immediate demise, his son Robb inherits the building. Ever the crazy optimist, Robb expects that through his superior management skills, revenues will grow 5% a year after Year 1 and expenses will decrease 5% in...

East Pacific Hospital Operations Statement Operating Income Revenues $ 96,000,000.00 Expenses $ &nbs

East Pacific Hospital Operations Statement Operating Income Revenues $ 96,000,000.00 Expenses $ 94,000,000.00 Operating Income $ 2,000,000.00 East Pacific Hospital Operations Statement Operating Income 2015 2016 Assets Current assets $ 21,000,000.00 $ 18,000,000.00 Property, plant, and equipment $ 64,000,000.00 $ 63,000,000.00 Total Assets $ 85,000,000.00 $ 81,000,000.00 Liabilities and net assets Liabilities Current liabilities $ 17,000,000.00 $ 14,000,000.00 Bonds Payable $ 64,000,000.00 $ 65,000,000.00 Total liabilities $ 81,000,000.00 $ 79,000,000.00 Net assets Unrestricted net assets $ ...

Wedgewood Candle Co. Container Candle Division Operating Results for Quarter 2 (Following Year) Revenues $ 5,193,500...

Wedgewood Candle Co. Container Candle Division Operating Results for Quarter 2 (Following Year) Revenues $ 5,193,500 Cost of Goods Sold: DM $ 1,419,075 DL $ 354,025 MOH $ 1,294,125 $ 3,067,225 Gross Margin $ 2,126,275 Selling and Admin $ 1,017,500 Division Operating Income $ 1,108,775 % Variable Manufacturing Overhead rate 40% % Fixed selling and Administrative costs 90% Increase in sales 30% Units sold 325,500 Create a new spreadsheet and name it “CVP”. (6 points) Using all formulas, starting...

Alpaca Corporation had revenues of $220,000 in its first year of operations. The company has not...

Alpaca Corporation had revenues of $220,000 in its first year of operations. The company has not collected on $19,100 of its sales and still owes $26,800 on $90,000 of merchandise it purchased. The company had no inventory on hand at the end of the year. The company paid $11,000 in salaries. Owners invested $23,000 in the business and $23,000 was borrowed on a five-year note. The company paid $3,400 in interest that was the amount owed for the year, and...

Question