Question
Really need help with this, thanks
Item Prior year Current year Accounts payable 8,105.00 7,930.00 Accounts receivable 6,001.00 6,663.00 Accruals 1,033.00 1,698
??? ??? Cash 12,315.00 Common Stock 10,235.00 18,222.00 COGS 12,615.00 5,007.00 Current portion long-term debt 5,028.00 2,500
0 0
Add a comment Improve this question Transcribed image text
Answer #1
Prior year Current year
Cash      13,629      18,806
Prior year Current year
Account Names Debit Credit Debit Credit
Accounts Receivable        6,001         6,663
Inventories        4,191         4,777
Net fixed assets      50,627      54,072
Accounts Payable        8,105         7,930
Accruals        1,033         1,698
Current portion long-term debt        5,007         5,028
Long-term debt      13,790      13,871
Notes Payable        4,334         9,997
Common Stock      10,235      12,315
Retained Earnings      28,734      29,483
Sales      35,119      46,398
Cost of goods sold      12,615      18,222
Operating expense (excl. depr.)      13,977      18,172
Depreciation expense        2,500         2,816
Interest expense            733            417
Taxes        2,084         2,775
Totals      92,728    106,357    107,914    126,720
Cash      13,629      18,806
Calculation - Cash =106,357-92,728 =126,720-107,914

Req 2 - Cash flow from operations $6,054

Cashflow Statement Calculation
Cash flows from Operating Activities
Net income           3,996 Workings below
Adjustments to reconcile net income to net cash from operating activities
Depreciation expense           2,816
Changes in Working Capital
Increase in Accounts Receivable            (662) =6,001-6,663
Increase in Inventories            (586) =4,191-4,777
Decrease in Accounts Payable            (175) =7,930-8,105
Increase in Accruals              665 =1,698-1,033
Net Cash Provided/(Used) by Operating Activities           6,054
Cash flows from Investing Activities
Increase (decrease) in net fixed assets        (6,261) =50,627-54,072-2,816
Net Cash Provided/(Used) by Investing Activities        (6,261)
Cash flows from Financing Activities
Increase (decrease) in Common Stock           2,080 =9,997-4,334
Increase (decrease) in Long term debt              102 =5,028-5,007+13,871-13,790
Increase (decrease) in Notes Payable           5,663 =12,315-10,235
Dividends paid        (2,461) Workings below
Net Cash Provided/(Used) by Financing Activities           5,384
Net Change in Cash           5,177
Cash at Beginning of Period        13,629
Cash at End of Period        18,806
Note
Increase in current asset decreases cash
Increase in current liabilities increases cash
Workings
Income Statement Prior year Current year
Sales       35,119             46,398
Expenses
Cost of goods sold       12,615             18,222
Operating expense (excl. depr.)       13,977             18,172
Depreciation expense          2,500               2,816
Interest expense             733                   417
Taxes          2,084               2,775
Total Expenses       31,909             42,402
Net Income          3,210               3,996
Retained Earnings Statement Current year
Current Year Retained Earnings             29,483
Prior Year Retained Earnings           (28,734)
Prior Year Net Income             (3,210)
Current Year Dividends             (2,461)
Add a comment
Know the answer?
Add Answer to:
Really need help with this, thanks Item Prior year Current year Accounts payable 8,105.00 7,930.00 Accounts receiva...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • really need help, thanks Item Prior year Current year Accounts payable 8,105.00 7,930.00 Accounts receivable 6,001.00...

    really need help, thanks Item Prior year Current year Accounts payable 8,105.00 7,930.00 Accounts receivable 6,001.00 6,663.00 Accruals 1,033.00 1,698.00 Cash ??? ??? Common Stock 10,235.00 12,315.00 COGS 12,615.00 18,222.00 Current portion long-term debt 5,007.00 5,028.00 Depreciation expense 2,500 2,816.00 Interest expense 733 417 Inventories 4,191.00 4.777.00 Long-term debt 13,790.00 13,871.00 Net fixed assets 50,627.00 54,072.00 Notes payable 4,334.00 9,997.00 Operating expenses (excl. depr.) 13,977 18,172 Retained earnings 28.734.00 29,483.00 COGS Current portion long-term debt 5,007.00 5,028.00 Depreciation expense 2,500...

  • Really need help thanks Item Prior year Current year Accounts payable 8,105.00 7,930.00 Accounts receivable 6,001.00...

    Really need help thanks Item Prior year Current year Accounts payable 8,105.00 7,930.00 Accounts receivable 6,001.00 6,663.00 Accruals 1,033.00 1,698.00 Cash ??? ??? Common Stock 10,235.00 12,315.00 COGS 12,615.00 18,222.00 Current portion long-term debt 5,007.00 5,028.00 Depreciation expense 2,500 2,816.00 Interest expense 733 417 Inventories 4,191.00 4,777.00 Long-term debt 13,790.00 13,871.00 Net fixed assets 50,627.00 54,072.00 Notes payable 4,334.00 9,997.00 Operating expenses (excl. depr.) 13,977 18,172 Retained earnings 28,734.00 29,483.00 Sales 35,119 46,398.00 ALLUAS Cash ??? ??? Common Stock 10,235.00...

  • Really need help with this one; thanks Prior year Current year Item 8,105.00 7,930.00 Accounts payable...

    Really need help with this one; thanks Prior year Current year Item 8,105.00 7,930.00 Accounts payable 6,001.00 6,663.00 Accounts receivable 1,033.00 1,698.00 Accruals ??? ??? Cash Common Stock 12,315.00 10,235.00 12,615.00 18,222.00 COGS Current portion long-term debt 5,007.00 5,028.00 Depreciation expense 2,500 2,816.00 733 417 Interest expense 4,777.00 4,191.00 Inventories 13,871.00 Long-term debt 13,790.00 Net fixed assets 50,627.00 54,072.00 Notes payable 4,334.00 9,997.00 Operating expenses (excl. depr.) 13,977 18,172 10,235.00 Common Stock 12,315.00 12,615.00 18,222.00 COGS Current portion long-term debt...

  • really need help, thanks Prior year Current year Item 7,726.00 8,181.00 Accounts payable 6,032.00 6,610.00 Accounts...

    really need help, thanks Prior year Current year Item 7,726.00 8,181.00 Accounts payable 6,032.00 6,610.00 Accounts receivable 1,520.00 1,015.00 Accruals ??? ??? Cash 11,006.00 10,011.00 Common Stock 18,037.00 12,749.00 COGS 4,953.00 4,911.00 Current portion long-term debt 2,767.00 2,500 Depreciation expense 417 733 Interest expense 4,811.00 4,292.00 Inventories 14,064.00 13,500.00 Long-term debt 54,429.00 50,618.00 Net fixed assets 9,842.00 4,316.00 Notes payable 13,977 18,172 Operating expenses (excl. depr) 29,133.00 28,966.00 Retained earnings 47,912.00 35,119 Sales Common Stock 18,037.00 12,749.00 COGS 4,953.00 4,911.00...

  • Really need help with this question, thanks. Item Prior year Current year Accounts payable 8,200.00 7,931.00...

    Really need help with this question, thanks. Item Prior year Current year Accounts payable 8,200.00 7,931.00 Accounts receivable 6,029.00 6,738.00 Accruals 981.00 1,572.00 Cash ??? ??? Common Stock 10,600.00 11,962.00 COGS 12,606.00 18,006.00 Current portion long-term debt 5,030.00 5,045.00 Depreciation expense 2,500 2,810.00 Interest expense 733 417 Inventories 4,169.00 4,821.00 Long-term debt 14,570.00 13,569.00 Net fixed assets 50,353.00 54,087.00 Notes payable 4,366.00 9,930.00 Operating expenses (excl. depr.) 13,977 18,172 Retained earnings 28,987.00 29,850.00 Sales 35,119 46,742.00 Tool - anche se...

  • Really need help with this, thanks Prior year Current year Item Accounts payable 8,200.00 7,771.00 6,040.00...

    Really need help with this, thanks Prior year Current year Item Accounts payable 8,200.00 7,771.00 6,040.00 Accounts receivable 6,777.00 1,003.00 Accruals 1,398.00 Cash ??? ??? Common Stock 11,395.00 11,352.00 COGS 12,600.00 18,054.00 Current portion long-term debt 4,923.00 4,998.00 Depreciation expense 2,500 2,843.00 Interest expense 417 733 Inventories 4,275.00 4,816.00 Long-term debt 13,614.00 13,317.00 Net fixed assets 50,186.00 54,928.00 Notes payable 4,337.00 9,803.00 Operating expenses (excl. depr.) 13,977 18,172 Retained earnings 28,633.00 30,953.00 Sales 35,119 47,913.00 733 417 Interest expense 4,816.00...

  • Item Accounts payable Prior year 8,149.00 6,034.00 986.00 Current year 7,947.00 6,796.00 1,561.00 Accounts receivable Accruals...

    Item Accounts payable Prior year 8,149.00 6,034.00 986.00 Current year 7,947.00 6,796.00 1,561.00 Accounts receivable Accruals ??? ??? Cash Common Stock 10,116.00 12,706.00 11,521.00 18,209.00 COGS Current portion long-term debt 5,096.00 4,945.00 Depreciation expense 2,802.00 2,500 733 Interest expense 417 Inventories Long-term debt Net fixed assets 4,245.00 13,601.00 51,491.00 4,363.00 4,806.00 13,871.00 54,840.00 9,968.00 Notes payable Operating expenses (excl. depr.) 13,977 18,172 Retained earnings 29,848.00 28,163.00 35,119 Sales 45.288.00 Taxes 2,084 2,775 What is the firm's cash flow from financing?...

  • Item Accounts payable Accounts receivable Accruals Prior year 8,149.00 6,028.00 1,010.00 ??? 10,788.00 12,775.00 Current year...

    Item Accounts payable Accounts receivable Accruals Prior year 8,149.00 6,028.00 1,010.00 ??? 10,788.00 12,775.00 Current year 7,737.00 6,620.00 1,428.00 ??? 11,860.00 18,310.00 Cash Common Stock COGS Current portion long-term debt 4,914.00 4,979.00 Depreciation expense 2,500 2,776.00 Interest expense 733 417 Inventories Long-term debt 4,256.00 13,396.00 50,653.00 4,318.00 4,811.00 14,582.00 54,141.00 9,990.00 Net fixed assets Notes payable Operating expenses (excl. depr.) 13,977 18,172 Retained earnings Sales 28,918.00 35,119 2,084 30,352.00 46,737.00 2,775 Taxes What is the firm's cash flow from operations?...

  • Item Prior year Current year Accounts payable ??? ??? Accounts receivable 6,064.00 6,738.00 Accruals 1,026.00 1...

    Item Prior year Current year Accounts payable ??? ??? Accounts receivable 6,064.00 6,738.00 Accruals 1,026.00 1,309.00 Cash 8,115.00 7,885.00 Common Stock 10,433.00 11,537.00 COGS 12,629.00 18,073.00 Current portion long-term debt 4,987.00 5,050.00 Depreciation expense 2,500 2,766.00 Interest expense 733 417 Inventories 4,171.00 4,820.00 Long-term debt 13,075.00 13,459.00 Net fixed assets 51,937.00 54,207.00 Notes payable 4,323.00 9,895.00 Operating expenses (excl. depr.) 13,977 18,172 Retained earnings 28,703.00 29,564.00 Sales 35,119 46,477.00 Taxes 2,084 2,775 What is the balance of the Accounts Payable...

  • Item Prior year Current year Accounts payable 8,165.00 7,972.00 Accounts receivable 6,074.00 6,701.00 Accruals 987.00 1,428.00...

    Item Prior year Current year Accounts payable 8,165.00 7,972.00 Accounts receivable 6,074.00 6,701.00 Accruals 987.00 1,428.00 Cash ??? ??? Common Stock 11,259.00 12,379.00 COGS 12,698.00 18,045.00 4,915.00 5,017.00 Current portion long-term debt 2,500 2,833.00 Depreciation expense Interest expense 733 417 Inventories 4,298.00 4.779.00 Long-term debt 14,999.00 14,350.00 Net fixed assets 51,749.00 54,092.00 Notes payable 4,314.00 9,971.00 13,977 18,172 Operating expenses (excl. depr.) Retained earnings 28,584.00 30,160.00 Sales 35,119 4 5,713.00 Taxes 2,084 2,775 What is the firm's cash flow from...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT