I need help with setting up and answering questions 1-5 125%v iewZoom Insert Tab
ID: 2514436 • Letter: I
Question
I need help with setting up and answering questions 1-5
Explanation / Answer
1.
2.As depreciation expense is a non cash item , this needs to be added to get the actual cash received from the operations.
3 and 4. Gain or los o sale of an asset is the difference betwen the book value and the cash received on the sale.
To get at the actual cash flow, this amount has to be adjusted to the net incomeas the activity discussed relates to the investments made by the company. The actual cash realised on the sale has to be shown as a cash flow from investing activity.
4.
The Summer Company Statement of cash flow for the year ended December31, 2017 Cash flow from operations: Net income 27100 Adjustments for non-cash items in incoe statement Depreciation 20000 Amortization of bond discount 1000 Gain on sale of equipment -10000 11000 Adjustment for changes in non-cash curent accounts: Accounts receivable -207000 Merchandise Inventory -20000 Prepaid Expenses 1000 Accounts Payable 25000 Accrued liabilities -7000 Dividends Payable -10000 -218000 Cash flow from operations -179900 Cash flow from investments: Sale of plant Assets 30000 Cash flow from financing activities Retirement of bonds payable -100000 Retirement of mortgage payable -20000 Issue of common stock 190000 Purchase of treasury stock -10000 Sale of treasury stock 13000 Cash flow from financing activities 73000 Net Cash flow -76900 Beginning cash balance 253100 Ending cash balance 176200 Change in cash balance -76900 Sale of plant assets: Book value of the plant assets 20000 Gain on sale of plant assets 10000 Cash from sale of plant assets 30000