Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Financial Statements: Develop a cash flow statement for 20XX based on the data provided below for year 20XX. All sales are collected when the sale

  1. Financial Statements: Develop a cash flow statement for 20XX based on the data provided below for year 20XX. All sales are collected when the sale is made and all expenses are paid when the expense is incurred.
    1. Income Statement Data for 20XX:
      • Units produced and sold = 420
      • Sales ($80 per unit selling price) = $33600
      • Cost of goods sold ($30 per unit, all variable costs) = $12600
      • Labor = $0 (Mr. and Mr. Lee were the only ones working and did not pay themselves)
      • Advertising fees =$2000
      • Bank fees = $150
      • Phone/internet = $1200
      • Shipping ($3 per unit) = $1260
      • Utilities = $900
      • Office supplies = $800
      • Interest expense on note payable = $350
      • Depreciation expense (straight line) = $800
      • Income tax rate = 26 %
    2. Other Financial Data for 20XX:
      • Proceeds from sale of equipment = $3000. The equipment originally cost $1000 and had accumulated depreciation of $200.
      • Purchase of equipment = $1600 (The machine is purchased on the last day of 20XX so no depreciation expense is recorded.)
      • Repayment of note payable = $5000
      • Consider any data relevant from the income statement.
    3. Balance Sheet Data for Beginning of 20XX:
      • Cash and cash equivalents = $10000
      • Accounts receivable = $0 (Cash is received at time of sale)
      • Raw materials inventory = $10500
      • Equipment = $5000 (This includes the $1000 cost of the equipment sold in 20XX).
      • Accumulated depreciation = $1,000 (This includes the accumulated depreciation of 200 for the equipment sold in 20XX.
      • Accounts payable = $0 (Cash is paid at the time of purchase.)
      • Note payable = $5000 (This is the note payable which is repaid in 20XX)
      • Common stock = $15000
      • Retained earnings = $4500

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Elements Of Financial Risk Management

Authors: Peter Christoffersen

2nd Edition

0128102357, 9780128102350

More Books

Students also viewed these Finance questions

Question

=+v3. Determine if they are targeting the same audience.

Answered: 1 week ago

Question

=+1. Compare the copy on both sites. Are they alike or distinctive?

Answered: 1 week ago

Question

=+What kind of clients would work well in this medium?

Answered: 1 week ago