Homework Answers
solution-
|
galaxy cafe inc. cash flow statement for the year ended june 2020 |
||
| cash flow from operatoins | ||
| net income (wn1) | 23000 | |
| adjustments for non cash items | ||
| depreciation expense (wn2) | 7400 | |
| change in current assets and current liabilities | ||
| increase in accounts receivable (wn3) | -11800 | |
| increase in prepaid insurance (wn4) | -900 | |
| increase in food and beverage inventory (wn5) | -12600 | |
| net cash flow provided (used) by operation activities (i) | 5100 | |
| cash flow from investing activities | ||
| purchase of equipment (wn6) | -19000 | |
| net cash provided (used) by investing activities (ii) | -19000 | |
| cash flow from financing activities | ||
| issuance of common shares (wn7) | 22000 | |
| repayment of log term liabilities (wn8) | -8000 | |
| net cash provided (used) by financing activities (iii) | 14000 | |
| net increase (decrease) in cash (i)+(ii)+(iii) | 100 | |
| cash at the beginning of the year (from balance sheet) | 11300 | |
| cash at the end of the year | 11400 |
working notes (wn)-
1.net income= retained earnings of 2020-retained earnings of 2019=73600-50600=23000
2.depreciation expense=accumulated depreciation of 2020-accumulated depreciation of 2019=24100-16700=7400. it is added back to net income because it is a non cash expense.
3.increase in accounts receivable=accounts receivable 2020-accounts receivable 2019=19000-7200=11800
4.increase in prepaid insurance=prepaid insurance 2020-prepaid insurance 2019=2900-2000=900
5.increase in food and beverage inventory=food and beverage inventory 2020-food and beverage inventory 2019=23700-11100=12600
increase in current assets have been subtracted in the cash flow statement beacause it results in decrease of cash.
6.purchse of equipment=equipment of 2020-equipment of 2019=180000-161000=19000. it has been subtacted in cash flow statement beacause it results in outflow of cash.
7.issuance of common shares=common shares 2020-common shares 2019=89000-67000=22000. It has been added in the cash flow statement because it results in inflow of cash.
8.repayment of long-term liabilities- long term liabilities 2019-long term liabilities 2020=36000-28000=8000. It has been deducted from cash flow statement because it results in cash outflow.
Note- The figure that we get at the end of the year (i.e. cash at the end ) can be tallied from the balance of the cash at the end of 2020 from given balance sheet. both figures tally which states that cash flow statement has been correctly prepared.
Add Answer to:
Assume current liabilities include only items from operations (e.g., accounts payable, taxes payable). Long-term liabilities include...
Balance Sheet Assets Liabilities Current Liabilities Current Assets 49 36 20 Accounts payable Notes payable/short term...
Balance Sheet Assets Liabilities Current Liabilities Current Assets 49 36 20 Accounts payable Notes payable/short term debt Total current liabilities ====== Cash Accounts receivable Inventories Total current assets 5 15 41 84 Long-Term Assets Long-Term Liabilities O A. - $1 million OB. $6 million OC. $43 million OD. - $6 million Long-Term Assets Long-Term Liabilities Net property, plant, and equipment Total long-term assets 126 126 Long-term debt Total long term abilities 135 135 Total liabilities Stockholders' Equity Total liabilities and...
what is the formula for change in long term liabilities? Follow the example in the text:...
what is the formula for change in long term
liabilities?
Follow the example in the text: order of items in each category counts ance Sheets Statement of Cash Flows Cash Accounts Receivable Inventory Net PP&E Total Assets 2019 248 492 1,255 7,850 9,845 2018 258 501 1.105 7,512 Change (10) 91 - 150 Cash Flows from Operating Activities Operating Cash Flows Change in Current Assets Change in Current Liabilities Net Cash Flows from Operating Activities 1.151 11411 1131 997 Se...
Take me to the text The balance sheet and income statement for Elizabeth Hotels are presented...
Take me to the text The balance sheet and income statement for Elizabeth Hotels are presented below. Elizabeth Hotels Balance Sheet As at December 31 2020 2019 Assets Current Assets Cash $125,370 $76,200 Accounts Receivable $44,200 $28,900 Inventory $76,100 $46,400 Total Current Assets $245,670 $ 151,500 Land $101,000 $107,000 Equipment $92,000 $132,000 Accumulated Depreciation $-49,000 $-65,000 Total Assets $389,670 $325,500 Liabilities and Equity Liabilities Current Liabilities Accounts Payable $39,000 $65,900 Taxes Payable $28,700 $28,700 Total Current Liabilities $67,700 $94,600 Notes...
i Account information Accounts Payable 41,000||Accrued Liabilities 23,000 Retained Earnings Long-term Note Payable 100,500 Common Shares,...
i Account information Accounts Payable 41,000||Accrued Liabilities 23,000 Retained Earnings Long-term Note Payable 100,500 Common Shares, Accounts Receivable, net 108,000 Preferred Shares, $1.05 240,000 shares authorized, 49,000 shares issued 65,000 share authorized and outstanding 245,000 37,000 7,400 shares issued Dividends Payable 51,000 4,500| Cash 569,000| Inventory Total Assets, Dec 31, 2019 193,500 143,000 Property, Plant, and Net Income 385,000 Common Shareholders' Equipment, net 522,000 Prepaid Expenses Equity, Dec 31, 2019 18,000 Interest Expense 14,000 Patent, net 45,000 Assets Current assets:...
Assets Cash Accounts receivable Inventory Land Equipment Accumulated Depreciation-Equipment Total Liabilities and Stockholders' Equity Accounts payable...
Assets Cash Accounts receivable Inventory Land Equipment Accumulated Depreciation-Equipment Total Liabilities and Stockholders' Equity Accounts payable Bonds payable Common stock ($1 par) Retained earnings Total December 31 2020 2019 $ 72,730 $ 22,000 84,480 68,750 182,480 191,750 73,480 112,750 262,480 202,750 (71,480) (44,750) $604,170 $553,250 $36,480 150,000 214,000 203,690 $604,170 $ 49,750 200,000 164,000 139,500 $553,250 Additional information: 1. Net income for 2020 was $129,960. No gains or losses were recorded in 2020. Cash dividends of $65,770 were declared and...
FROM NIKE SEC 10K FILING 2020 (available to look up on NASDAQ for further info) Category:...
FROM NIKE SEC 10K FILING 2020 (available to look up on NASDAQ for further info) Category: Operating Activities Net income versus total for operating activities: Report these values. What are the items of significance between net income and total for operating activities? Is the business providing cash flow from operations? Category: Investing and Financing Activities Describe significant long-term assets (type and amount) purchased, sold, or retired during the current period as well as last year. Describe significant financing activities used...
Complete the cash flow from Operating Activities Additions to Net Income Decrease in accounts receivable Decrease...
Complete the cash flow from Operating Activities
Additions to Net Income Decrease in accounts receivable Decrease in inventory Decrease in prepaid assets Increase in accounts payable Increase in accrued liabilities Deductions from Net Income Increase in accounts receivable Increase in inventory Increase in prepaid assets Decrease in accounts payable Decrease in accrued liabilities 450 $300 Cash Flow From Operating Activities Net Income $110 Net Cash Provided by Operating Activities 2011 80 115 Cash Flows From Investing Activities Income Statement For...
MC TRAVEL INC. Balance Sheet December 31, $ Restated 2020 Restated 2019 Change ASSETS-Current assets Cash...
MC TRAVEL INC. Balance Sheet December 31, $ Restated 2020 Restated 2019 Change ASSETS-Current assets Cash Temporary investments Accounts receivable Allowance for doubtful accounts Total current assets 7,600,000 2,006,000 5,000,000 -200,000 14,406,000 5,040,000 1,900,000 3,700,000 -100,500 10,539,500 2,560,000 106,000 1,300,000 -99,500 3,866,500 Capital assets Land Building and equipment Accumulated depreciation Total capital assets 40,250,000 40,270,000 -5,175,000 75,345,000 15,250,000 40,072,000 -3,450,000 51,872,000 25,000,000 198,000 -1,725,000 23,473,000 Total assets 89,751,000 62,411,500 27,339,500 LIABILITIES AND SHAREHOLDERS' EQUITY Accounts payable Interest payable Income taxes...
Accounts payable increase Accounts receivable increase Accrued liabilities decrease Amortization expense Cash balance, January 1 Cash...
Accounts payable increase Accounts receivable increase Accrued liabilities decrease Amortization expense Cash balance, January 1 Cash balance, December 31 Cash paid as dividends Cash paid to purchase land Cash paid to retire bonds payable at par Cash received from issuance of common stock Cash received from sale of equipment Depreciation expense Gain on sale of equipment Inventory decrease Net income Prepaid expenses increase Average current liabilities $13,500 6,000 4,500 9,000 33,000 22,500 43.500 135,000 90,000 52,500 25,500 43,500 6,000 19,500...
1.Financing activities typically involve accounts classified as a.current assets and current liabilities. b.current liabilities and shareholders'...
1.Financing activities typically involve accounts classified as a.current assets and current liabilities. b.current liabilities and shareholders' equity. c.long-term liabilities and shareholders' equity. d.current liabilities and long-term liabilities.
Balance Sheet Assets Liabilities Current Liabilities Current Assets 49 36 20 Accounts payable Notes payable/short term debt Total current liabilities ====== Cash Accounts receivable Inventories Total current assets 5 15 41 84 Long-Term Assets Long-Term Liabilities O A. - $1 million OB. $6 million OC. $43 million OD. - $6 million Long-Term Assets Long-Term Liabilities Net property, plant, and equipment Total long-term assets 126 126 Long-term debt Total long term abilities 135 135 Total liabilities Stockholders' Equity Total liabilities and...
what is the formula for change in long term
liabilities?
Follow the example in the text: order of items in each category counts ance Sheets Statement of Cash Flows Cash Accounts Receivable Inventory Net PP&E Total Assets 2019 248 492 1,255 7,850 9,845 2018 258 501 1.105 7,512 Change (10) 91 - 150 Cash Flows from Operating Activities Operating Cash Flows Change in Current Assets Change in Current Liabilities Net Cash Flows from Operating Activities 1.151 11411 1131 997 Se...
Take me to the text The balance sheet and income statement for Elizabeth Hotels are presented below. Elizabeth Hotels Balance Sheet As at December 31 2020 2019 Assets Current Assets Cash $125,370 $76,200 Accounts Receivable $44,200 $28,900 Inventory $76,100 $46,400 Total Current Assets $245,670 $ 151,500 Land $101,000 $107,000 Equipment $92,000 $132,000 Accumulated Depreciation $-49,000 $-65,000 Total Assets $389,670 $325,500 Liabilities and Equity Liabilities Current Liabilities Accounts Payable $39,000 $65,900 Taxes Payable $28,700 $28,700 Total Current Liabilities $67,700 $94,600 Notes...
i Account information Accounts Payable 41,000||Accrued Liabilities 23,000 Retained Earnings Long-term Note Payable 100,500 Common Shares, Accounts Receivable, net 108,000 Preferred Shares, $1.05 240,000 shares authorized, 49,000 shares issued 65,000 share authorized and outstanding 245,000 37,000 7,400 shares issued Dividends Payable 51,000 4,500| Cash 569,000| Inventory Total Assets, Dec 31, 2019 193,500 143,000 Property, Plant, and Net Income 385,000 Common Shareholders' Equipment, net 522,000 Prepaid Expenses Equity, Dec 31, 2019 18,000 Interest Expense 14,000 Patent, net 45,000 Assets Current assets:...
Assets Cash Accounts receivable Inventory Land Equipment Accumulated Depreciation-Equipment Total Liabilities and Stockholders' Equity Accounts payable Bonds payable Common stock ($1 par) Retained earnings Total December 31 2020 2019 $ 72,730 $ 22,000 84,480 68,750 182,480 191,750 73,480 112,750 262,480 202,750 (71,480) (44,750) $604,170 $553,250 $36,480 150,000 214,000 203,690 $604,170 $ 49,750 200,000 164,000 139,500 $553,250 Additional information: 1. Net income for 2020 was $129,960. No gains or losses were recorded in 2020. Cash dividends of $65,770 were declared and...
Complete the cash flow from Operating Activities
Additions to Net Income Decrease in accounts receivable Decrease in inventory Decrease in prepaid assets Increase in accounts payable Increase in accrued liabilities Deductions from Net Income Increase in accounts receivable Increase in inventory Increase in prepaid assets Decrease in accounts payable Decrease in accrued liabilities 450 $300 Cash Flow From Operating Activities Net Income $110 Net Cash Provided by Operating Activities 2011 80 115 Cash Flows From Investing Activities Income Statement For...
MC TRAVEL INC. Balance Sheet December 31, $ Restated 2020 Restated 2019 Change ASSETS-Current assets Cash Temporary investments Accounts receivable Allowance for doubtful accounts Total current assets 7,600,000 2,006,000 5,000,000 -200,000 14,406,000 5,040,000 1,900,000 3,700,000 -100,500 10,539,500 2,560,000 106,000 1,300,000 -99,500 3,866,500 Capital assets Land Building and equipment Accumulated depreciation Total capital assets 40,250,000 40,270,000 -5,175,000 75,345,000 15,250,000 40,072,000 -3,450,000 51,872,000 25,000,000 198,000 -1,725,000 23,473,000 Total assets 89,751,000 62,411,500 27,339,500 LIABILITIES AND SHAREHOLDERS' EQUITY Accounts payable Interest payable Income taxes...
Accounts payable increase Accounts receivable increase Accrued liabilities decrease Amortization expense Cash balance, January 1 Cash balance, December 31 Cash paid as dividends Cash paid to purchase land Cash paid to retire bonds payable at par Cash received from issuance of common stock Cash received from sale of equipment Depreciation expense Gain on sale of equipment Inventory decrease Net income Prepaid expenses increase Average current liabilities $13,500 6,000 4,500 9,000 33,000 22,500 43.500 135,000 90,000 52,500 25,500 43,500 6,000 19,500...
Most questions answered within 3 hours.
-
If you were conducting a study involving twins regarding
genetics and/or upbringing, which would you use?...
asked 7 minutes ago -
Part 1- Inventory: You own a toy company and
you are producing wooden rocking horses. Assume...
asked 16 minutes ago -
What is aromaticity?
Identify aromatic molecules, especially those containing O, N,
S and B
asked 19 minutes ago -
A rubber solid circular wheel of uniform density spins about it
axis at rate of 60...
asked 30 minutes ago -
DNA evidence from an early human skeleton in Britain, shows that
early inhabitants of were blue...
asked 22 minutes ago -
Financial data for Joel de Paris, Inc., for last year
follow:
Joel de Paris, Inc.
Balance...
asked 30 minutes ago -
To practice Problem-Solving Strategy 19.1 Work in Ideal-gas
Processes.
A cylinder with initial volume V contains...
asked 39 minutes ago -
Depreciation for Partial Periods Bean Delivery Company purchased
a new delivery truck for $35,400 on April...
asked 43 minutes ago -
Q 5.23:
Jonathan has been doing calculations to determine a missing
component. So far he has...
asked 41 minutes ago -
Use indifference curve and the daily income-leisure choice model
to explain graphically the behavior of employees...
asked 1 hour ago -
Record the following transactions of Fashion Park in a
general journal. Fashion Park must charge 8...
asked 1 hour ago -
Chapter 08 Python Assignment: Question 1-5
Please I need help in my python course.
Question 1...
asked 1 hour ago