Prepare the Cash Flow for the year 2021 Total Liabilities and EquityINCOME STATEMENTNet Operating RevenuesCost of goods soldGross ProfitDepreciationOperating ExpensesOperating IncomeInterest (income) expenseIncome Before Income TaxesIncome TaxNet IncomeADDITIONAL INFORMATIONPurchasesPreferred dividendOutstanding common sharesCommon dividendMarket priceReturn on Equity2,705,89020202,228,2431,325,308902,93581,098602,415219,42321,450197,97359,392138,5811,303,803275 $13,7504.40 $165.00 $5.50%$$3,008,22820212,510,5301,489,0701,021,46086,708673,420261,33326,125235,20870,562164,6451,510,57527516,5005.23154.005.44% BALANCE SHEETASSETSCurrent AssetsCash and cash equivalentsAccounts ReceivablesInventoriesTotal Current AssetsNon-Current AssetProperty, plant and equipment - netTotal AssetsLiabilitiesCurrent LiabilitiesAccounts payableLoans and notes payableTotal Current LiabilitiesLong-term debtTotal LiabilitiesStockholders EquityCommon stockReinvested earningsStockholders Equity2020162,003578,848343,3101,084,1601,621,7302,705,890356,098141,928498,025476,823974,848100,5131,630,5301,731,0432021Differen311,055 149,053598,455 19,608364,815 21,5051,733,903 112,1733,008,228418,27562,178192,280 50,353610,555588,473 111,6501,199,028100,5131,708,688 78,1581,274,3251,809,200

Statement of Cash Flow - Statement of Cash Flow shows the increase and Decrease in the cash flow for…

Total Liabilities and Equity INCOME STATEMENT Net Operating Revenues Cost of goods sold Gross Profit Depreciation Operating Expenses Operating Income Interest (income) expense Income Before Income Taxes Income Tax Net Income ADDITIONAL INFORMATION Purchases Preferred dividend Outstanding common shares Common dividend Market price Return on Equity 2,705,890 2020 2,228,243 1,325,308 902,935 81,098 602,415 219,423 21,450 197,973 59,392 138,581 1,303,803 13,750 $ 275 $ 4.40 $ 165.00 $ 5.50% 3,008,228 2021 2,510,530 1,489,070 1,021,460 86,708 673,420 261,333 26,125 235,208 70,562 164,645 1,510,575 275 16,500 5.23 154.00 5.44%

Total Liabilities and Equity INCOME STATEMENT Net Operating Revenues Cost of goods sold Gross Profit Depreciation Operating Expenses Operating Income Interest (income) expense Income Before Income Taxes Income Tax Net Income ADDITIONAL INFORMATION Purchases Preferred dividend Outstanding common shares Common dividend Market price Return on Equity 2,705,890 2020 2,228,243 1,325,308 902,935 81,098 602,415 219,423 21,450 197,973 59,392 138,581 1,303,803 13,750 $ 275 $ 4.40 $ 165.00 $ 5.50% 3,008,228 2021 2,510,530 1,489,070 1,021,460 86,708 673,420 261,333 26,125 235,208 70,562 164,645 1,510,575 275 16,500 5.23 154.00 5.44%

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

At a rate of 5.25%, what is the future value of the following cash flow stream? Year 0: $0 Year 1: $75 Year 2: $225 Year 3: $0 Year 4: $300
What is the payback period for the following set of cash flows? (Round your answer to 2 decimal places, e.g., 32.16.) Cash Year Flow $5,500 1 1,275 1,475 1,875 1,375 3 4 Payback period years
6zOshLaGsSzvcHy9vKm0jUnAg/formResponse?pli=1 * Required Consider the following selected financial information for Aishti company. Aishti Company Income Statement For the Year Ended December 31, 2020 Aishti Company Balance Sheet For the Year Ended December 31, 2019 & 2020 2020 2019 Assets Cash Accounts Receivable Inventories $2,415 $5,040 Revenues $94.300 $5,355 $6,195 $10,290 $10,080 Less: Depreciation expense $6.825 Plant & Equipment Less: Acc. Depreciation Total Assets $22,575 ($15,960) ($9,135) S35,070 $32,970 Less: Other operating expenses 74,560 $34,755 Less: Interest Expense 3,990 Liabilities & O/E Accounts Payable Income Tax Payable Long-Term Debt Common Stock Retained Earmings Total Liabilities and 0/E $3,885 $1,260 $9,555 $11,550 $8.820 $35,070 S5,775 $2,940 $8,715 $14,175 $3,150 $34,755 Income before income taxes $9,135 Income tax expense $3.197 Net income $5,938 1. Using the indirect method of cash flow statement, what is the net dash
This Information will be used for all questions: Selected Balance Sheet Information Year 2020 Year 2021 Cash 40,000 ? Accounts Receivable 10,000 14,000 Prepaid Rent 5,000 6,000 Inventory 35,000 30,000 Accounts Payable 3,000 2,000 Unearned Revenue 5,000 7,000 Income Taxes Payable 14,000 12,000 Other Relevant Information for 2021 Beginning Cash Balance 40,000 Net Income 65,000 Depreciation Expense 40,000 Cash Paid for Dividends 10,000 Cash Received for Loan 40,000 Cash Repaying Loan 10,000 Cash Payment to Purchase Land 12,000 Cash Received for Sale of Equipment 15,000 Gain on Sale of Equipment 5,000 Cash Received for Issuance of Stock…
Operating Cash FlowDuring 2020 your corporation has net sales of $9,625, cost of goods sold of $5,225, depreciation expense of $1,890, and tax expense of $581. What is the 2020 operating cash flow for your corporation? Please show your formula and calculations in the space provided.
What is the present value of the following cash flow stream at a rate of 8.0%? Years 0 1 2 3 4 Cash Flows ($) 750.00 2,450.00 2,450.00 - 4,000.00
Sample Problem: Use the following data to construct a statement of cash flows using the direct and indirect methods. 2020 2019 Cash P4,000 P14,000 Accounts receivable 25,000 32,500 Prepaid insurance 5,000 7,000 Inventory 37,000 34,000 Fixed assets 316,000 270,000 Accumulated Depreciation Total assets Accounts payable P18,000 P16,000 Wages payable 4,000 7,000 Note payable 173,000 160,000 Capital stock 88,000 84,000 Retained earnings Total Liabilities & Equity Sales Cost of goods sold (123,000) Depreciation expense (15,000) Insurance expense (11,000) Wage Expense Net Income During 2020 declared and paid dividends of P2,500 During 2020, ABC paid P46,000 in cash to acquire new fixed assets. The accounts payable was used only for inventory. No debt was retired during 2020. Prepare Statement of Cash Flow using; Direct Method Indirect Method
What is the operating cash flow for the year 2018?
What is the payback period for the following set of cash flows? Year Cash Flow -$ 0 3,000 2,800 1,300 1,800 1,200 1 2 134
CLASSIFY EACH OF THE FOLLOING AS ONE OF THE FOLLOWING: a) cash b) cash equivalent c) other current asset d) noncurrent asset e) current liability f) long-term liability aa) perosnal check from customer bb) cash held in a fund, the fund is expected to accrue interst for three years cc) one year treasury bill purchased two months before maturity date dd) compensating balance held aginst long term debt, where funds are legally restricted from withdrawal ee) negative cash balance due to outstanding checks exceeding cahs on deposit (this is the only accout with this bank) ff) travel advance of cash to an employee for business travel gg) deposit in a money market fund with a two month maturity date hh) cash depsoited in a 5 year bank sinking fund
Assuming today is 1st January 2021. Date Cash flows (Rs.) 01-Jan-21 (900,000 ) 31-Dec-21 0 31-Dec-22 240,000 31-Dec-23 320,000 31-Dec-24 490,000 31-Dec-25 250,000 31-Dec-26 345,000 Cost of Capital = 8% Required: Net Present Value (NPV) Payback period (Simple and discounted) Internal Rate of Return (IRR) Solve At Excel.
The NPV method assumes that cash inflows associated with a particular investment occur when? Group of answer choices only at the beginning of the year only at the end of the year at any of these times only at the time of the initial investment