Question

Cash flow statement

BUS 7013 - Managerial Accounting Cash Flow Statement Amount Calculations - Chapter 14 End of year Beginning of year Current year Change Income statement Balance sheet Cash Accounts receivable Inventory Prepaid expenses Total current assets Equipment, at cost Less: Accum. depreciation Net equipment Total assets 86,000 112,000 141,000 18,000 357,000 298,000 (100,000) 198,000 555,000 54,000 126,000 120,000 21,000 321,000 240,000 (76,000) 164,000 485,000 32,000 (14,000) 21,000 (3,000) 36,000 58,000 (24,000) 34,000 70,000 800,000 (600,000) 200,000 (130,000) 70,000 Sales Cost of goods sold Gross profit Operating expenses Income from operations Other income & (expense): Interest expense Interest income Gain on sale of equipment Total other expense Income before taxes Income tax expense Net income (7,500) 2,000 4,500 (1,000) 69,000 (20,000) 49,000 Accounts payable Interest payable Dividends payable Total current liabilities Long-term debt Total liabilities Common stock Additional paid-in capital Retained earnings Total stockholders' equity Total liabilities and equity 89,000 5,000 4,000 98,000 225,000 323,000 75,000 100,000 57,000 232,000 555,000 71,000 7,000 7,000 85,000 260,000 345,000 50,000 70,000 20,000 140,000 485,000 18,000 (2,000) (3,000) 13,000 (35,000) (22,000) 25,000 30,000 37,000 92,000 70,000

Please provide formula/equation so i know how to solve for. Thank you!

Answer 1

Cash Flow Statement
Indirect Method
Cash flow from Operating Activities
Net Income		$   49,000.00
Adjustments
Depreciation	$    31,000.00
Gain on sale of equipment	$     -4,500.00
Change In current assets & Liabilities
Decrease in Accounts Receivable	$    14,000.00
Increase in inventories	$   -21,000.00
Decrease in Prepaid Expenses	$       3,000.00
Increase in Accounts payable	$    18,000.00
Decrease in Interest Payable	$     -2,000.00
Total Adjustments		$   38,500.00
Cash from operating activities			$      87,500.00
Cash flow from Investing Activities
Sale of Equipment		$   17,500.00
Purchase of Equipment		$ -78,000.00
Net Cash Flow used for investing activities			$     -60,500.00
Cash flow from Financing Activities
Issue of stock		$   55,000.00
Issue of long term debt		$   57,000.00
Payment of long term debt		$ -92,000.00
Cash used for Dividends		$ -15,000.00
Cash from financing activities			$         5,000.00
Net Increase in cash			$      32,000.00
Opening Balance of Cash			$       54,000.00
Closing Balance of Cash			$       86,000.00

Free Cash Flow = Net Cash from Operating Activites - Net Cash used in Investing activities
= $87500-60500 = $27000