WDTAP Statement of cash flows Q Search this cour Video Excel Online Structured Activity: Statement of cash flows You have just been hired as a financial analyst for Barrington Industries. Unfortunately, company headquarters (where all of the firm's records are kept) has been destroyed by fire. So, your first job will be to recreate the firm's cash flow statement for the year just ended. The firm had $100,000 in the bank at the end of the prior year, and its working capital accounts except cash remained constant during the year. It eamed $5 million in net income during the year but paid $750,000 in dividends to common shareholders. Throughout the year, the firm purchased $5.4 million of machinery that was needed for a new project. You have just spoken to the firm's accountants and learned that annual depreciation expense for the year is $440,000; however, the purchase price for the machinery represents addition to property, plant, and equipment before depreciation. Finally, you have determined that the only financing done by the firm was to issue long-term debt of $1 million at a 6% interest rate. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the question below. Open spreadsheet What was the firm's end-of-year cash balance? Recreate the firm's cash flow statement to arrive at your answer. Write out your answer completely. For example, 5 million should be entered as 5,000,000. Round your answer to the nearest dollar, if necessary. Check My Work Real Problem Excel File Home Insert template - Saved Data Review View Help Tell me what you want to do Arial X Cut Copy Format Painter 29 10 AA O A Currency - Rab L $ % 9 8 18 Candia Forbet et Delte format 35 Clear 1 Statement of cash flows EF H 3 4 5 6 7 8 9 O Cash at the Beginning of Year Change in Net Operating Working Capital Except Cash Net Income Common Dividends Machinery Equipment Purchases Depreciation Expense Long-Term Debt interest Rate on Long-Term Debt $100,000.00 $0.00 $5,000,000.00 $750,000.00 $5,400,000.00 $440,000.00 $1,000,000.00 6.00% 12 3 4 Statement of Cash Flows Operating Activities Net income Depreciation expense Change in net operating working capital except cash Net cash provided by used in) operations Formulas NA NA 9 Long-Term Investing Activities Additions to property, plant and equipment No cash used in investing activities Sheet1 Saved to escape 20