Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please help me fill in the following cash flow statement below, with calculations if possible. For the given income statement, retained earning statement, and balance

image text in transcribedimage text in transcribed

Please help me fill in the following cash flow statement below, with calculations if possible.

image text in transcribedimage text in transcribedimage text in transcribed
For the given income statement, retained earning statement, and balance sheets, calculate the sources/uses of funds and fill in the entries in the cash flow statement below. 2018 Income Statement 51m). Revenue 5250 Warranty! Bad Debt 70 Net Revenue 5180 COGS 2590 Contribution Margin 2590 SG&A (incl depreciation) 2100 Operating Income 490 Other Income 70 Net Income 560 2018 Retained Earnings Statement $1M). Retained Earnings, start of year 2450 Net Earnings for the year 560 Less: Dividend Paid 175 Retained Earnings, end of year 2835 Notes: 1. Calculate the required quantities to answer each of the blanks. 2. Express your quantities in your answer in thousands ($000). Write down integers in thousands. 3. Please answer all the blanks and type in "0" where you think there is no actual value. use of funds Balance Sheet $(000) End 2017 End 2018 source of funds Current Assets: Cash 175 140 Receivables 420 350 Inventory 175 315 Prepaid Expenses 35 35 805 840 Fixed Assets: Fixed Assets at Cost 7000 8050 Investing Activities: Additions to Fixed Assets Additions to Goodwill and Intangibles Subtotal: Financing Activities: Dividends Net New Long Term Borrowings Net New Capital Shares Subtotal: Total Funds Flow Net cash on hand, start of year Net cash on hand, end of year Change in Cash Position: Fixed Assets: Fixed Assets at Cost 7000 8050 Less Acc. Depreciation 1400 1575 5600 6475 Goodwill & Intangibles 0 0 Total Assets 6405 7315 Current Liabilities: S.T. Credit Line 35 70 Accounts Payable 175 140 Accrued Expenses 35 35 Cur. Por. of L.T. Debt 175 175 420 420 Long Term Liabilities: Long Term Debt 1435 1260 Shareholders Equity: Capital Shares 2100 2800 Retained Earnings 2450 2835 Tot. Liab. and Eq. 6405 7315 Sources/Uses of funds Statement of Cash Flow $(000) 2018 Operating Activities: Net Earnings for the Year Depreciation Changes in NCWC Subtotal: Investing Activities: Additions to Fixed Assets

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

Fundamental Managerial Accounting Concepts

Authors: Thomas Edmonds

6th Edition

78110890, 978-0078110894

More Books

Students also viewed these Accounting questions

Question

Annoyance about a statement that has been made by somebody

Answered: 1 week ago

Question

Self-confidence

Answered: 1 week ago