Using the information below, Complete the Cash Flow Statement for Jenna Jam’s on 31 December 2019....

Using the information below, Complete the Cash Flow Statement for Jenna Jam’s on 31 December 2019. Cash 01/01/2019 272,000 Cash 31/12/2019 ???? Depreciation on Motor Vehicle 9,000 Owner investment 90,000 Interest on Loan Payable 4,700 Payment for purchase of Motor Vehicle 21,800 Collections from customers 283,000 Owner withdrawals 91,000 Payment of wages 121,000 Cash received for sale of Land 580,000 Payment to suppliers 345,000

Expert Solution

Solution:
	Statement of Cash Flows - Direct Method
	© www.excel-skills.com	Amount
	Cash flows from operating activities
	Cash Receipts:
	Collection from Customers	$ 2,83,000
	Cash Payments:
	Paymet to Suppliers	$ -3,45,000
	Interest on Loan Payable	$ -4,700
	Payment of Wages	$ -1,21,000
	*Net cash from operating activities*		$ -1,87,700

	Cash flows from investing activities
	Purchase of Motor Vehicles	$ -21,800
	Cash Received from Sale of Land	$ 5,80,000
	*Net cash used in investing activities*		$ 5,58,200

	Cash flows from financing activities
	Owner Withdrawals	$ -91,000
	Owner investment	$ 90,000
	*Net cash used in financing activities*		$ -1,000

	Net increase in cash and cash equivalents		$ 3,69,500

	Cash and cash equivalents at beginning of period		$ 2,72,000

	Cash and cash equivalents at end of period		$ 6,41,500

ekkarill92 answered 2 years ago

Complete the Cash Flow Statement for the company, CM Inc, using the information presented below. CM...

Complete the Cash Flow Statement for the company, CM Inc, using the information presented below. CM Inc. is a wholesale manufacturer of nut butters including: peanut, almond, and cashew. They also purchase sesame seeds to turn into the world's finest tahini. CM has engaged you to prepare a Statement of Cash Flows for their next quarterly meeting. CM's accounting department prepared the Income Statement and the Balance Sheet included in the table below. They were unable to provide you with...

Using the below financial statements to complete the ratio analysis and statement of Cash Flow questions...

Using the below financial statements to complete the ratio analysis and statement of Cash Flow questions following the financial statements. Milky Way corp comparative Balance sheet December 31, 20XX and 20XX (Prior) Assets Current Prior Cash 1,580 1,080 Account Receivable 1,300 1,680 Inventory 12,420 12,000 Total Current Assets 15,300 14,760 Land 12,300 10,200 Equipment 11,480 9,600 Accumulated Depreciation (2,040) (1,080) Total Long-term Assets 37,040 33,480 Liabilities Account Payable 1,920 960 Salaries Payable 5,060 4,080 Total Current Liabilities 6,980 5,040 Long-term...

Riyadh Star, Balance Sheet Statement December 31, 2018 & December 31, 2019 2018 2019 Cash $ ...

Riyadh Star, Balance Sheet Statement December 31, 2018 & December 31, 2019 2018 2019 Cash $ 104,000 $ 123,250 Accounts Receivable 183,350 100,000 Inventory 250,000 210,000 Prepaid Expenses 80,000 120,000 Equipment (Net) 584,650 800,000 Total Assets $ 1,202,000 $ 1,353,250 Accounts Payable $ 220,000 $ 180,000 Salary Payable 94,000 56,250 Interest Payable 20,000 37,000 Bonds Payable 320,000 300,000 Common Shares 370,000 580,000 Retained Earnings...

1. Cash Flow Statements Prepare a cash flow statement for Anna’s Apples Ltd using the information below....

1. Cash Flow Statements Prepare a cash flow statement for Anna’s Apples Ltd using the information below. Use the indirect method for operating cash flows. Net Profit for year ended 30 June 2017: $200,000 30 June 2017 1 July 2016 Cash ? $20,000 Inventory $30,000 $40,000 Accounts Payable $15,000 $30,000 Unearned Revenue $12,000 $15,000 Prepaid Insurance $18,000 $33,000 Goodwill $50,000 $0 Equipment $300,000 450,000 Acc Dep’n Equipment $150,000 $160,000 Loan Payable $50,000 $100,000 During the year equipment with a cost of $150,000 and accumulated depreciation of $50,000 was sold for $115,000. No other purchases or sales of equipment...

Use the following data to prepare the Indirect Cash Flow Statement for December 31, 2014: Cash...

Use the following data to prepare the Indirect Cash Flow Statement for December 31, 2014: Cash at End of the Year 2013 - $50,000; 2014 - $40,000 Net Income for 2014 - $130,000 Purchase of Equipment with Cash- $30,000 Non-cash Adjustments to Current Assets and Current Liabilities ($90,000) Note: This is negative: Declared and paid $20,000 in Cash Dividends. The Alpha Corporation issues $5,000,000 of 5%, 15 year bonds dated January 1, 2014, that pay interest semiannually on June 30...

CONDENCED STATEMENT OF CASH FLOW FOR THE YEAR ENDED DECEMBER 31 (IN THOUSANDS) 2011 Cash flows...

CONDENCED STATEMENT OF CASH FLOW FOR THE YEAR ENDED DECEMBER 31 (IN THOUSANDS) 2011 Cash flows from operating activities Cash receipts from operating activities $12,000 Cash payments for operating activites 10,000 Net cash provided by operating activities 3,000 Cash flows from investing activities Purchases of property, plant, and equipment (500) Other investing activities (130) Net cash used in investing activities (630) Cash flows from financing activities Issuance of common stock 160 Issuance of debt 2,179 Reductions of debt -2,01...

On December 31, 2019, the Income Statement section of the worksheet is shown below. The balance...

On December 31, 2019, the Income Statement section of the worksheet is shown below. The balance of Ally Logan’s drawing account is $32,000. INCOME STATEMENT COLUMNS ACCOUNT NAME DEBIT CREDIT Income Summary $ 63,000 $ 69,000 Sales 250,000 Sales Returns and Allowances 6,100 Interest Income 760 Purchases 87,000 Freight In 3,900 Purchases Returns and Allowances 2,900 Purchases Discounts 3,500 Sales Salaries Expense 53,000 Office Salaries Expense 20,100 Office Supplies Expense 860 Utilities Expense 5,100 Payroll Taxes Expense 2,700 Uncollectible Accounts...

Using the following information prepare a cash flow statement. Hamilton Beach Company Comparative Balance Sheets December...

Using the following information prepare a cash flow statement. Hamilton Beach Company Comparative Balance Sheets December 31, 2018 and 2019 Assets 2018 2019 Difference Cash 15,000 47,000 32,000 Accounts Receivable 55,000 47,000 (8,000) Inventory 110,000 144,000 34,000 Prepaid Expenses 5,000 1,000 (4,000) Long Term Investments 127,000 115,000 (12,000) Land 55,000 55,000 - Building & Equipment 450,000 660,000 210,000 Accumulated Depr-Building & Equipt (68,000) (103,000) (35,000)...

Based on the information below create an income statement, balance sheet, and cash flow statement. On...

Based on the information below create an income statement, balance sheet, and cash flow statement. On January 2, 2003, Alexander, together with a number of relatives and friends, established Chemalite, Inc.; 500,000 shares were issued, of which Alexander received 125,000 in exchange for his patent, and the remainder were sold to the other investors at $1 per share. During the period January 2, 2003, through June 30, 2003, Chemalite, Inc., made the following expenditures: January 15—Paid $7,500 in legal fees,...

Consolidated statement of cash flows for the GM Group for the year ended 31 December 2019

Consolidated statement of cash flows for the GM Group for the year ended 31 December 2019 Cash flows from operating activities $000 $000 Profit before tax Adjust for: Depreciation Share of profit of associate Finance costs Changes in working capital: Decrease in inventories Decrease in receivables Increase in payables Cash generated from operations Less interest paid Less tax paid Net cash from operating activities 5,200 3,400 (900) 400 800 1,400 600 10,900 (200) (1,700) 9,000 Cash flows...

Question