Question

Presented below are the financial statements of Monty Company. Monty Company Comparative Balance Sheets December 31 Assets 20

$580,800 420,000 160,800 Monty Company Income Statement For the Year Ended December 31, 2022 Sales revenue Cost of goods sold

Prepare a statement of cash flows for Monty Company using the direct method. (Show amounts in the investing and financing secLINK TO TEXT x Your answer is incorrect. Try again. Compute free cash flow. (Show a negative free cash flow with either a -si

0 0
Add a comment Improve this question Transcribed image text
Answer #1
Monty Company
Workings Amount $  
Cash Received from customers
Opening Accounts Receivable         33,600.00
Add: Sales       580,800.00
Less: Closing Accounts Receivable         48,000.00
Cash Received from customers       566,400.00
Inventory purchased
Cost of goods sold       420,000.00
Add: Closing Inventory         67,200.00
Less: Opening Inventory         48,000.00
Inventory purchased       439,200.00
Cash paid to suppliers
Opening Accounts Payable         36,000.00
Add: Purchases       439,200.00
Less: Closing Accounts Payable         45,600.00
Cash paid to suppliers       429,600.00
Cash paid for operating expenses
Operating expenses         57,600.00
Less: depreciation         42,000.00
Cash paid for Other operating expenses         15,600.00
Income Taxes paid
Income Taxes expense         19,200.00
Add: Opening Income Tax Payable         19,200.00
Less: Closing Income Tax Payable         16,800.00
Income Taxes paid         21,600.00
Redemption of bonds
Closing Balance         40,800.00
Less: Opening Balance         79,200.00
Redemption of bonds       (38,400.00)
Issuance of Common Stock
Closing Balance         43,200.00
Less: Opening Balance         33,600.00
Cash Flow Direct Method Amount $   Amount $  
Cash flow from operating activities
Cash Received from customers     566,400.00
Less: Cash Payments
For Operating Expense      15,600.00
To suppliers 429,600.00
For Income Taxes      21,600.00
For Interest        7,200.00
    474,000.00
Net Cash provided by operating activities       92,400.00
Cash Flow from Investing Activities
Sale of Equipment       20,400.00
Cash Flow from Financing Activities
Issuance of Common Stock        9,600.00
Redemption of bonds    (38,400.00)
Payment of dividends    (48,000.00)
Net Cash used by Financing Activities     (76,800.00)
Net Increase in cash       36,000.00
Add: Beginning Cash Balance       48,000.00
Ending cash Balance       84,000.00
Free Cash Flow= EBIT - Taxes + Depreciation & Amortization - Capex – Change in Working Capital
Calculation of changes in working capital 2022 2021
Cash      84,000.00       48,000.00
Accounts Receivable      48,000.00       33,600.00
Inventory      67,200.00       48,000.00
Total current assets 199,200.00     129,600.00
Accounts Payable      45,600.00       36,000.00
Income tax Payable      16,800.00       19,200.00
Total current Liabilities     62,400.00       55,200.00
Working capital 136,800.00       74,400.00
Changes in working capital     62,400.00
Free Cash Flow Amount $  
EBIT/Income from operations 103,200.00
Less: Taxes      19,200.00
Add: Depreciation & Amortization      42,000.00
Less: Capex                    -  
Less: Changes in working capital      62,400.00
Free Cash Flow     63,600.00
Add a comment
Know the answer?
Add Answer to:
Presented below are the financial statements of Monty Company. Monty Company Comparative Balance Sheets December 31...
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
  • Presented below are the financial statements of Riverbed Corp. Riverbed Corp Comparative Balance Sheets December 31...

    Presented below are the financial statements of Riverbed Corp. Riverbed Corp Comparative Balance Sheets December 31 Assets 2017 84,000 48,000 48,000 33,600 67,200 48,000 144,000 187,200 (76,800) (57,600) 2016 Cash Accounts receivable Inventory Property, plant, and equipment Accumulated depreciation Total $266,400 259,200 Liabilities and Stockholders'Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $45,600 36,000 16,80019,200 40,800 79.200 43,200 33,600 91,200 $266,400 259,200 120,000 Income Statement For the Year Ended December 31,2017 Cost of goods sold...

  • Presented below are the financial statements of Sheridan Company. Sheridan Company Comparative Balance Sheets December 31...

    Presented below are the financial statements of Sheridan Company. Sheridan Company Comparative Balance Sheets December 31 Assets 2022 2021 Cash $ 52,500 $30,000 21,000 Accounts receivable 30,000 Inventory 42,000 30,000 Property, plant, and equipment Accumulated depreciation 90,000 (48,000) $166,500 117,000 (36,000) $162,000 Total Liabilities and Stockholders' Equity Accounts payable $ 28,500 Income taxes payable 10,500 $ 22,500 12,000 49,500 21,000 Bonds payable 25,500 Common stock 27,000 Retained earnings 75,000 57,000 Total $166,500 $162,000 Sheridan Company Income Statement For the Year...

  • Presented below are the financial statements of Blossom Company. Blossom Company Comparative Balance Sheets December 31...

    Presented below are the financial statements of Blossom Company. Blossom Company Comparative Balance Sheets December 31 Assets 2022 2021 Cash $ 98,000 $ 56,000 Accounts receivable 56,000 39,200 Inventory 78,400 56,000 Property, plant, and equipment 168,000 218,400 Accumulated depreciation (89,600 ) (67,200 ) Total $310,800 $302,400 Liabilities and Stockholders’ Equity Accounts payable $ 53,200 $ 42,000 Income taxes payable 19,600 22,400 Bonds payable 47,600 92,400 Common stock 50,400 39,200 Retained earnings 140,000 106,400 Total $310,800 $302,400 Blossom Company Income Statement...

  • Presented below are the financial statements of Coronado Industries. Coronado Industries Comparative Balance Sheets December 31...

    Presented below are the financial statements of Coronado Industries. Coronado Industries Comparative Balance Sheets December 31 Assets 2022 $ 49,000 2021 $28,000 Cash Accounts receivable Inventory Property, plant, and equipment 28,000 39,200 84,000 (44,800) $155,400 19,600 28,000 109,200 (33,600) $151,200 Accumulated depreciation Total Liabilities and Stockholders' Equity Accounts payable Income taxes payable $ 26,600 9,800 23,800 25,200 Bonds payable $ 21,000 11,200 46,200 19,600 53,200 $151,200 Common stock Retained earnings 70,000 Total $155,400 Coronado Industries Income Statement For the Year...

  • Problem 12-07A Presented below are the financial statements of Novak Company Novak Company Comparative Balance Sheets...

    Problem 12-07A Presented below are the financial statements of Novak Company Novak Company Comparative Balance Sheets December 31 Assets 2022 Cash $ 112,000 Accounts receivable 64,000 Inventory 89,600 Property, plant, and equipment 192,000 Accumulated depreciation (102,400 ) Total $355,200 2021 $ 64,000 44,800 64,000 249,600 (76,800 ) $345,600 Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $ 60,800 22,400 54,400 57,600 160,000 $355,200 $ 48,000 25,600 105,600 44,800 121,600 $345,600 $774,400 560,000...

  • Problem 12-07A Presented below are the financial statements of Novak Company Novak Company Comparative Balance Sheets...

    Problem 12-07A Presented below are the financial statements of Novak Company Novak Company Comparative Balance Sheets December 31 Assets 2022 Cash $ 112,000 Accounts receivable 64,000 Inventory 89,600 Property, plant, and equipment 192,000 Accumulated depreciation (102,400) Total $355,200 2021 $ 64,000 44,800 64,000 249,600 (76,800 ) $345,600 Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $ 60,800 22,400 54,400 57,600 160,000 $355,200 $ 48,000 25,600 105,600 44,800 121,600 $345,600 $774,400 560,000 214,400...

  • Problem 12-08A Presented below are the financial statements of Flounder Company. Flounder Company Comparative Balance Sheets...

    Problem 12-08A Presented below are the financial statements of Flounder Company. Flounder Company Comparative Balance Sheets December 31 Assets 2022 2021 Cash $ 77,000 $ 44,000 Accounts receivable 44,000 30,800 Inventory 61,600 44,000 Property, plant, and equipment 132,000 171,600 Accumulated depreciation (70,400) (52,800) Total $244,200 $237,600 Liabilities and Stockholders' Equity Accounts payable $ 33,000 $ 41,800 Income taxes payable 15,400 17,600 Bonds payable 37,400 72,600 Common stock 39,600 30,800 Retained earnings 110,000 83,600 Total $244,200 $237,600 Flounder Company Income Statement...

  • Problem 12-08A Presented below are the financial statements of Ayayai Company. Ayayai Company Comparative Balance Sheets...

    Problem 12-08A Presented below are the financial statements of Ayayai Company. Ayayai Company Comparative Balance Sheets December 31 Assets 2022 Cash $ 105,000 Accounts receivable 60,000 Inventory 84,000 Property, plant, and equipment 180,000 Accumulated depreciation (96,000) Total $333,000 2021 $ 60,000 42,000 60,000 234,000 (72,000) $324,000 Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $ 45,000 24,000 99,000 $ 57,000 21,000 51,000 54,000 150,000 $333,000 42,000 114,000 $324,000 Ayayai Company Income Statement...

  • Presented below are the financial statements of Blossom Company. Blossom Company Comparative Balance Sheets December 31...

    Presented below are the financial statements of Blossom Company. Blossom Company Comparative Balance Sheets December 31 Assets 2016 Cash Accounts receivable Inventory Property, plant, and equipment Accumulated depreciation Total 2017 76,650 43,800 43,800 30,660 61,320 43,a 131,400 170,820 (70,080) (52,560) 243,090 $236,520 Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total 41,610 32,850 15,330 17,520 37,230 72,270 39420 30.660 83,220 $243,090 $236,520 109,500 Company Income Statement For the Year Ended 31, 2017 529,980...

  • The following are the financial statements of Nosker Company NOSKER COMPANY Comparative Balance Sheets December 31...

    The following are the financial statements of Nosker Company NOSKER COMPANY Comparative Balance Sheets December 31 Assets Cash Accounts receivable Inventory Equipment Accumulated depreciation-equipment Total 2020 $38,000 32,300 30,800 59,300 (29,700) $130,700 2019 $19,500 19,500 20,900 77,200 (23,900) $113,200 Liabilities and Stockholders' Equity Accounts payable Income taxes payable Bonds payable Common stock Retained earnings Total $28,400 7,100 27,100 18,600 49,500 $130,700 $ 16,300 8,300 33,500 15,000 40,100 $113,200 $241,000 NOSKER COMPANY Income Statement For the Year Ended December 31, 2020...

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
ADVERTISEMENT