The Financial Statements Late that afternoon, Dev went into his study and spread the financial statements out on his desk: Neogi Chemicals ’s income statement for the year ended December 31, 2006 (Exhibit 1) and the company’s balance sheet as of December 31, 2006 (Exhibit 2).   “Interesting,” said Dev to the empty room. “An income statement and a balance sheet but no statement of cash flow. But Ajay said this was a complete set of financial statements for 2006. I suppose I will have to create a statement of cash flow myself.” Dev recalled that Ajay had talked about having purchased some new equipment during the past year to support the growing business, and he had beamed when he talked about the deal he had struck—$75,000 for some equipment that was only three years old and that had had very little use—a deal too good to pass up. At the same time, Ajay had also mentioned that he had sold some equipment that was no longer used for its book value of $25,000. Finally, he had indicated that the company had paid dividends of $20,000 to the owners in 2006. Keeping those figures in mind, Dev began to create a statement of cash flow for Neogi Chemicals . Questions: 1.Using the financial statements and additional information provided in the case, prepare the 2006 statement of cash flow for Neogi Chemicals , Inc.;  2.Analyze the statement of cash flow that you have prepared? (your answer should be in 3-4 bullet points)

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
icon
Concept explainers
Topic Video
Question
The Financial Statements Late that afternoon, Dev went into his study and spread the financial statements out on his desk: Neogi Chemicals ’s income statement for the year ended December 31, 2006 (Exhibit 1) and the company’s balance sheet as of December 31, 2006 (Exhibit 2).
 
“Interesting,” said Dev to the empty room. “An income statement and a balance sheet but no statement of cash flow. But Ajay said this was a complete set of financial statements for 2006. I suppose I will have to create a statement of cash flow myself.” Dev recalled that Ajay had talked about having purchased some new equipment during the past year to support the growing business, and he had beamed when he talked about the deal he had struck—$75,000 for some equipment that was only three years old and that had had very little use—a deal too good to pass up. At the same time, Ajay had also mentioned that he had sold some equipment that was no longer used for its book value of $25,000. Finally, he had indicated that the company had paid dividends of $20,000 to the owners in 2006. Keeping those figures in mind, Dev began to create a statement of cash flow for Neogi Chemicals .
Questions:
1.Using the financial statements and additional information provided in the case, prepare the 2006 statement of cash flow for Neogi Chemicals , Inc.;  2.Analyze the statement of cash flow that you have prepared? (your answer should be in 3-4 bullet points)
Exhibit 1
NEOGI CHEMICALS, INC.: STATEMENT OF
CASH FLOW
Income Statement for the Year Ended December 31, 2006
Revenues
$2,181,250
Cost of merchandise sold
1,110,600
Gross margin
1,070,650
Operating expenses:
Rent expense
120,600
Utilities expense
60,350
Phone expense
6,100
Salary and wage expense
650,000
Depreciation expense
20,000
Marketing expense
41,000
Total operating expense
898,050
Operating income
172,600
Interest expense
9,000
Income before taxes
163,600
Income-tax expense
57,300
Net income
$106,300
Transcribed Image Text:Exhibit 1 NEOGI CHEMICALS, INC.: STATEMENT OF CASH FLOW Income Statement for the Year Ended December 31, 2006 Revenues $2,181,250 Cost of merchandise sold 1,110,600 Gross margin 1,070,650 Operating expenses: Rent expense 120,600 Utilities expense 60,350 Phone expense 6,100 Salary and wage expense 650,000 Depreciation expense 20,000 Marketing expense 41,000 Total operating expense 898,050 Operating income 172,600 Interest expense 9,000 Income before taxes 163,600 Income-tax expense 57,300 Net income $106,300
Exhibit 2
NEOGI CHEMICALS, INC.:
STATEMENT OF CASH FLOW
Balance Sheet for the Years Ended December 31, 2005, and December 31,
2006
December 31, 2005
December 31, 2006
Current assets:
S 47,950
$ 45,600
Cash
Accounts receivable
655,000
700,000
Inventory
234,700
250,000
Total current assets
937,650
995,600
Equipment
160,000
190,000
Total assets
$1,097,650
S1,185,600
Current liabilities:
Accounts payable
510,000
530,000
Utilities payable
19,000
18,250
Salary and wages payable
9,750
10,000
Income tax payable
7,100
7,250
Total current liabilities
545,850
565,500
Noncurrent liabilities:
Loan payable
172,000
154.000
Total liabilities
717,850
719,500
Owners' equity:
Capital stock
240,000
240,000
Retained earnings
139,800
226.100
Total liabilities and owners' equity
$1,097,650
S1,185,600
Transcribed Image Text:Exhibit 2 NEOGI CHEMICALS, INC.: STATEMENT OF CASH FLOW Balance Sheet for the Years Ended December 31, 2005, and December 31, 2006 December 31, 2005 December 31, 2006 Current assets: S 47,950 $ 45,600 Cash Accounts receivable 655,000 700,000 Inventory 234,700 250,000 Total current assets 937,650 995,600 Equipment 160,000 190,000 Total assets $1,097,650 S1,185,600 Current liabilities: Accounts payable 510,000 530,000 Utilities payable 19,000 18,250 Salary and wages payable 9,750 10,000 Income tax payable 7,100 7,250 Total current liabilities 545,850 565,500 Noncurrent liabilities: Loan payable 172,000 154.000 Total liabilities 717,850 719,500 Owners' equity: Capital stock 240,000 240,000 Retained earnings 139,800 226.100 Total liabilities and owners' equity $1,097,650 S1,185,600
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Financial Statements
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education