Why Choose Us?
0% AI Guarantee
Human-written only.
24/7 Support
Anytime, anywhere.
Plagiarism Free
100% Original.
Expert Tutors
Masters & PhDs.
100% Confidential
Your privacy matters.
On-Time Delivery
Never miss a deadline.
With the information provided below, prepare the 1-month cash-flow statement table and calculate the cash flows of the operating, investing and financing activities, as well as the Net Cash Increase (Decrease) from this manufacturing company
With the information provided below, prepare the 1-month cash-flow statement table and calculate the cash flows of the operating, investing and financing activities, as well as the Net Cash Increase (Decrease) from this manufacturing company. (5 points)
- Initial Entrepreneurs Investment in the business $250,000 (Issuance of Common Stock)
- Bank loan of $48,000 (Proceeds from Note Payable)
- Annual Interests of 5% paid on the Bank Loan (Payment of Interest)
- Cash of $45,000 used to buy machines (Purchase of Equipment)
- Cash of $25,000 to buy a truck (Purchase of other Assets)
- Cash of $15,000 to buy computers (Purchase of Equipment)
- The total cost of the inventory is $70,000, but only $35,000 was paid so far (Payments for Inventory)
- Collection of $22,000 from customers (Collections from Customers)
- Payment for rent of $10,000 (Payments for Operating Expenses)
On the left column of the table, insert the financial denomination between brackets, and in the right one only the amount in $.
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from operating activities |
= |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash from investing activities |
= |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash increase (decrease) |
= |
Expert Solution
| Cash Flow from Operating Activity | $ |
| Payments for Inventory | -35000 |
| Collection from Customers | +22000 |
| Payments for Operating Expenses | -10000 |
| Net cash from operating activities | -23000 |
| Cash flow from investing activities | |
| Purchase of Equipment | -45000 |
| Purchase of other Assets | -25000 |
| Purchase of Equipment | -15000 |
| Net cash from investing activities | -85000 |
| Cash flow from financing activities | |
| Issuance of Common Stock | +250000 |
| Proceeds from Note Payable | +48000 |
| Payment of Interest (48000 * 0.05) | -2400 |
| Net cash from Financing activities | 295600 |
| Net Cash increase (decrease) [-23000 - 85000 + 295600] | 187600 |
Archived Solution
You have full access to this solution. To save a copy with all formatting and attachments, use the button below.
For ready-to-submit work, please order a fresh solution below.





