Question

In: Accounting

Net income for the year: 65,000 Depreciation: 25,000 Beginning Balances 1/1/17 Cash: 50,000 AR: 100,000 LT...

Net income for the year: 65,000 Depreciation: 25,000 Beginning Balances 1/1/17 Cash: 50,000 AR: 100,000 LT Investments: 50,000 Plant Assets: 250,000 Accum. Dep. 50,000 Current liabilities: 65,000 Bonds Payable: 0 Common Stock: 254,000 RE: 81,000 Ending Balances 12/31/17 Cash: 85,000 AR: 185,000 LT Investments: 50,000 Plant Assets: 225,000 Accum. Dep. 75,000 Current liabilities: 45,000 Bonds Payable: 25,000 Common Stock: 254,000 RE: 146,000

Prepare general cash flow

Solutions

Expert Solution

Solution:

Statement of Cash Flows
For current year
Particulars Details Amount
Cash Flow from Operating Activities:
Net Income $65,000.00
Adjustments to reconcile net income to net cash provided by operations:
Depreciation Expense $25,000.00
Increase in accounts receivables -$85,000.00
Decrease in current liabilities -$20,000.00
Net Cash provided by operating activities -$15,000.00
Cash Flow from Investing Activities:
Sale of Plant asset $25,000.00
Net Cash Provided by Investing activities $25,000.00
Cash Flow from Financing Activities:
Proceed from issue of bond $25,000.00
Net Cash used in financing activities $25,000.00
Net Increase / (Decrease) in Cash $35,000.00
Cash balance at beginning of year $50,000.00
Cash balance at end of year $85,000.00

Related Solutions

The company has 25,000 in cash; 25,000 in bank; 10,000 on debts; 50,000 in customers; 100,000...
The company has 25,000 in cash; 25,000 in bank; 10,000 on debts; 50,000 in customers; 100,000 in office equipment;25,000 creditors and 45,000 suppliers. to. How much short-term assets do you have? b.How much do you have of liabilities? c. How much capital do you have?
During the year, Hepworth Company earned a net income of $59,225. Beginning and ending balances for...
During the year, Hepworth Company earned a net income of $59,225. Beginning and ending balances for the year for selected accounts are as follows: Account Beginning Ending Cash $108,000 $125,600 Accounts receivable 66,600 99,150 Inventory 36,800 52,500 Prepaid expenses 27,200 29,400 Accumulated depreciation 81,900 92,500 Accounts payable 45,300 54,425 Wages payable 26,000 15,100 There were no financing or investing activities for the year. The above balances reflect all of the adjustments needed to adjust net income to operating cash flows....
1. The net income reported on the income statement for the current year was $288,417. Depreciation...
1. The net income reported on the income statement for the current year was $288,417. Depreciation recorded on fixed assets and amortization of patents for the year were $41,876, and $11,524, respectively. Balances of current asset and current liability accounts at the end and at the beginning of the year are as follows: End Beginning Cash $46,710 $55,173 Accounts receivable 100,038 129,780 Inventories 87,496 101,142 Prepaid expenses 7,305 4,393 Accounts payable (merchandise creditors) 62,403 55,238 What is the amount of...
The income statement disclosed the following items for the year: Depreciation expense $65,000 Gain on disposal...
The income statement disclosed the following items for the year: Depreciation expense $65,000 Gain on disposal of equipment 27,500 Net income 620,000 The changes in the current asset and liability accounts for the year are as follows: Increase (Decrease) Accounts receivable $11,200 Inventory (6,350) Prepaid insurance (1,200) Accounts payable (4,200) Income taxes payable 1,650 Dividends payable 2,500 a. Prepare the Cash Flows from Operating Activities section of the A summary of the cash receipts and cash payments for a specific...
The income statement disclosed the following items for the year: Depreciation expense $65,000 Gain on disposal...
The income statement disclosed the following items for the year: Depreciation expense $65,000 Gain on disposal of equipment 27,500 Net income 620,000 The changes in the current asset and liability accounts for the year are as follows: Increase (Decrease) Accounts receivable $11,200 Inventory (6,350) Prepaid insurance (1,200) Accounts payable (4,200) Income taxes payable 1,650 Dividends payable 2,500 a. Prepare the Cash Flows from Operating Activities section of the A summary of the cash receipts and cash payments for a specific...
Project A is as follows: $100,000 upfront cost and annual cash flows of $25,000 a year...
Project A is as follows: $100,000 upfront cost and annual cash flows of $25,000 a year for seven years. Project B is as follows: $100,000 upfront cost and cash flow of $20,000 per year for 8 years. what are the payback periods for projects A and B?
Project A is as follows: $100,000 upfront cost and annual cash flows of $25,000 a year...
Project A is as follows: $100,000 upfront cost and annual cash flows of $25,000 a year for seven years. Project B is as follows: $100,000 upfront cost and cash flow of $20,000 per year for 8 years. Project A Payback Period is 4 years and Project B is 5 years. using that data calculate NPV for projects A and B using a 10% discount rate. which project do you pick if they are mutually exclusive? Which do you pick if...
Consider an investment that costs $100,000 and has a cash inflow of $25,000 every year for...
Consider an investment that costs $100,000 and has a cash inflow of $25,000 every year for 5 years. The required return is 9%, and the required payback is 4 years. What is the payback period? What is the discounted payback period? What is the NPV? What is the AAR? What is the IRR? What is the MIRR? What is the PI? Should we accept the project? What decision rule should be the primary decision method? When is the IRR rule...
Consider an investment that costs $100,000 and has a cash inflow of $25,000 every year for...
Consider an investment that costs $100,000 and has a cash inflow of $25,000 every year for 5 years. The required return is 9%. What is the net present value of this investment? A) $ -2,758.72 B) $ -857.65 C) $1217.70 D) $10,525 E) $25,000
Consider an investment that costs $100,000 and has a cash inflow of $25,000 every year for...
Consider an investment that costs $100,000 and has a cash inflow of $25,000 every year for 5 years. The required return is 9% and required payback is 4 years. • What is the payback period? • What is the NPV? • What is the IRR? • Should we accept the project? What decision rule should be the primary decision method? When is the IRR rule unreliable? • •
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT