Question
Ashraf-Uz-Zaman, a credit analyst, at UMB Bank reviewing loan application of Papri, Inc. Zaman was wondering whether Papri, Inc.'s cash flow from operation is strong
Ashraf-Uz-Zaman, a credit analyst, at UMB Bank reviewing loan application of Papri, Inc. Zaman was wondering whether Papri, Inc.'s cash flow from operation is strong enough toapprove $5,000,000 business loan.
Exhibit 3 | ||
Papri, Inc. | ||
Selected data as of December 31 | ||
2022 | 2023 | |
Cash receipts of dividends | $100 | $115 |
Purchases of inventories | 1,200 | 1,380 |
Dividends paid to stockholders | 500 | 575 |
Cash payment of interest | 300 | 345 |
Proceeds from new bank loan | 1,500 | 1,725 |
Proceeds from sale of equipment | 275 | 316 |
Purchase of building | 2,500 | 2,875 |
Collections from customers | 3,000 | 3,450 |
Retirement of debt | 750 | 863 |
Cash payments of expenses | 500 | 575 |
Exhibit 4 | ||
Papri, Inc. | ||
Selected data as of December 31 | ||
2022 | 2023 | |
Sales | $1,830 | $2,008 |
Cost of goods sold | $1,200 | $1,380 |
Depreciation | 150 | 173 |
Interest expense | 75 | 86 |
Gain on sale of old machine | 10 | 12 |
Taxes | 45 | 52 |
Net Income | 547 | 329 |
Increase in accounts receivable | 85 | 102 |
Decrease in inventory | 60 | 72 |
Increase in accounts payable | 35 | 42 |
Using Exhibit 4, Zaman calculated the cash flow from operation (CFO) using the direct method of cash flow for 2022 close to:
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started