Question
Problems Use the income statement and balance sheet shown below to develop the statement of cash flows. Revenues $5,700.00 COGS $4,560.00 Gross Profit $1,140.00 Operating
Problems
- Use the income statement and balance sheet shown below to develop the statement of cash flows.
Revenues | $5,700.00 |
COGS | $4,560.00 |
Gross Profit | $1,140.00 |
Operating Expenses | $500.00 |
Depreciation | $27.00 |
EBIT | $613.00 |
Interest Expense | $35.00 |
EBT | $578.00 |
Taxes | $231.20 |
NI | $346.80 |
Dividends | $0.00 |
ARE | $346.80 |
Balance sheet
| Year T+1 | Year T |
Cash and Equivalents | $714.80 | $120.00 |
Accounts receivable | $500.00 | $500.00 |
Inventory | $300.00 | $340.00 |
Total Current Assets | $1514.80 | $960.00 |
Fixed Assets | $660.00 | $800.00 |
Accumulated Depreciation | $227.00 | $200.00 |
Net Fixed Assets | $433.00 | $600.00 |
Total Assets | $1947.80 | $1560.00 |
|
|
|
Accounts Payable | $320.00 | $300.00 |
Short term Notes Payable | $40.00 | $50.00 |
Accruals | $11.00 | $10.00 |
Total Current Liabilities | $371.00 | $360.00 |
Long-term Debt | $780.00 | $750.00 |
Total liabilities | $1,151.00 | $1,110.00 |
Common Stock | $120.00 | $120.00 |
Retained Earnings | $676.80 | $330.00 |
Total Shareholders equity | $796.80 | $450.00 |
|
|
|
Total Liabilities & Shareholders Equity | $1,947.80 | $1,560.00 |
- From the financial statements shown in problem 1, calculate the AFNWC.
- From the financial statements shown in Problem 1, calculate g* (for year T+1). Assuming revenues of $5,050 in year t, how does this value compare to the realized growth in revenues between the years T and +1?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored 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