|
|
|
|
New Member
|
|
Oct 10, 2006, 08:03 PM
|
|
Cash Flow Statement
BRANCO, INC.
Balance Sheets
February 28 and January 31, 2004
February 28, 2004 January 31, 2004
Assets
Cash $42,000 $30,000
Accounts receivable 36,000 53,000
Merchandise inventory 81,000 94,000
Total current assets $159,000 $177,000
Plant and equipment:
Production equipment 166,000 152,000
Less: Accumulated depreciation (30,000) (21,000)
Total assets $295,000 $308,000
Liabilities
Short-term debt $54,000 $44,000
Accounts payable 37,000 41,000
Other accrued liabilities 14,000 24,000
Total current liabilities $105,000 $109,000
Long-term debt 27,000 39,000
Total liabilities $132,000 $148,000
Owners’ Equity
Common stock, no par value
40,000 shares authorized,
30,000 and 28,000 shares issued $104,000 $96,000
Retained earnings:
Beginning balance $64,000 $43,000
Net income for month 5,000 29,000
Dividends (10,000) (8,000)
Ending balance $59,000 $64,000
Total owners’ equity $163,000 $160,000
Total liabilities and owners’ equity $295,000 $308,000
Indirect methid:
Net Income $5000
Decrese in Current assets (ADD) + $13000 (308,000-295,000)
Decrease in Liabilities (Subtract) - $16000 (148000, 132000)
Net cash flow from Opearating activities : $2000
Investing activities : None
Financing Activities
Common stock $8000
Dividends $2000
Add both common stock and dividends $10000
Net cash flow from financing activiites $10000
Net change in cash= Net cash flow opearating + Net cash flow from financing activiites
$2000 + $10000 = $12000
Cash at the begiing of the month $30000
Cash at the end of the month $42000
Am i doing right here?. Please let me know.
|
|
|
New Member
|
|
Oct 10, 2006, 10:31 PM
|
|
Originally Posted by nammu12
BRANCO, INC.
Balance Sheets
February 28 and January 31, 2004
February 28, 2004 January 31, 2004
Assets
Cash $42,000 $30,000
Accounts receivable 36,000 53,000
Merchandise inventory 81,000 94,000
Total current assets $159,000 $177,000
Plant and equipment:
Production equipment 166,000 152,000
Less: Accumulated depreciation (30,000) (21,000)
Total assets $295,000 $308,000
Liabilities
Short-term debt $54,000 $44,000
Accounts payable 37,000 41,000
Other accrued liabilities 14,000 24,000
Total current liabilities $105,000 $109,000
Long-term debt 27,000 39,000
Total liabilities $132,000 $148,000
Owners’ Equity
Common stock, no par value
40,000 shares authorized,
30,000 and 28,000 shares issued $104,000 $96,000
Retained earnings:
Beginning balance $64,000 $43,000
Net income for month 5,000 29,000
Dividends (10,000) (8,000)
Ending balance $59,000 $64,000
Total owners’ equity $163,000 $160,000
Total liabilities and owners’ equity $295,000 $308,000
Indirect methid:
Net Income $5000
Decrese in Current assets (ADD) + $13000 (308,000-295,000)
Decrease in Liabilities (Subtract) - $16000 (148000, 132000)
Net cash flow from Opearating activities : $2000
Investing activities : None
Financing Activities
Common stock $8000
Dividends $2000
Add both common stock and dividends $10000
Net cash flow from financing activiites $10000
Net change in cash= Net cash flow opearating + Net cash flow from financing activiites
$2000 + $10000 = $12000
Cash at the begiing of the month $30000
Cash at the end of the month $42000
Am i doing right here?. Please let me know.
Your spelling could use some working on
|
|
|
New Member
|
|
Oct 11, 2006, 05:43 AM
|
|
Did you give any answer? It lloks like you copied what ever is there in my question. I did not understand what you are trying to say.
|
|
|
New Member
|
|
Oct 11, 2006, 08:57 AM
|
|
Here is my second answer. I hope this is correct. Can someone verify this answer.
Net Income $5000
Add:
Depreciation Expense : $9000
Decrease in Inventory: $13000
Decrease in Receivables : $17000
Deduct:
Decrease in paybales : ($4000)
Decrease in other accured liabilities : ($10000)
Cash Flow from opearations : $30000
Investing:
Acquisition of Production Equipment ($14,000)
Financing:
Dividends Paid ($10,000)
Proceeds from Common Stock Issued $8,000
Retirement of Long-Term Debt ($12,000)
Short Term Debt $10,000
Cash Flow from Financing ($4,000)
Net cash change in for month $12000
Please can somebody verify the answer is correct or not.
|
|
Question Tools |
Search this Question |
|
|
Add your answer here.
Check out some similar questions!
Cash Flow
[ 1 Answers ]
If a company has negative cash flow, but its balance sheet shows increased cash, what caused this?
Statement of cash flow
[ 2 Answers ]
If its stated that " $40,000 stock dividend was declared and issued during the year", does it mean the company already paid the dividend?
Statement of cash flow is too complicated :confused:
Cash flow statement
[ 1 Answers ]
I am using the indirect method for a cash flow statement. In the comparative balance sheet I have bonds payable 2003 $66,000 & 2004 $48,750 (decrease 17,250) The bonds payable were retired for $17,250. Do I show as an increase under financing activities?
Statement of Cash Flow Question
[ 2 Answers ]
Give one reason why, in a 1 year period, a company may report a loss on the Income Statement, but report a positive cash flow in their Statement of Cash Flow.
View more questions
Search
|