Question & Answer: PROBLEM 3 (30 Points) its annual financial statements at 30 June 2017. The balance sheets and income statements are summarized below Balanc…..

PROBLEM 3 (30 Points) its annual financial statements at 30 June 2017. The balance sheets and income statements are summarized below Balance Sheet at 30 June 2017 atement of Cash Flows. The completed comparative & 2016 Cash 2017 s 42,000 S 80,000 s 60,000 S 8,000 $107,000 2016 S 22,000 S 81,000 S 23,000 S 10,000 S119,000 Accounts Receivable (net) Inventory Prepaid Insurance Land Property and Equipment S 54,000 79,000 ($21,000) Accumulated Depreciation ($15,000) s 37,000 $ 20,000 S 12,000 S 6,000 S 92,000 Accounts Payable $ 23,000 S 36,000 s 14,000 S 9,000 S 98,000 Wages Payable Interest Payable Income Tax Payable Long term Notes Payable Common Stock Retained Earnings $131,000 S 44,000 $116,000 S 11,000 Other Information: 1. Land was sold for S8,100. 3. Common stock was issued for cash. 4. Net income for 2017 was $38,000 and cash dividends paid were $5,000. 2. Equipment was purchased for cash. 4. There were no disposals of equipment. EQUIRED: a. Prepare a Statement of Cash Flows in good form using the indirect method b. Compute the Free Cash Flow

PROBLEM 3 (30 Points) its annual financial statements at 30 June 2017. The balance sheets and income statements are summarized below Balance Sheet at 30 June 2017 atement of Cash Flows. The completed comparative & 2016 Cash 2017 s 42,000 S 80,000 s 60,000 S 8,000 $107,000 2016 S 22,000 S 81,000 S 23,000 S 10,000 S119,000 Accounts Receivable (net) Inventory Prepaid Insurance Land Property and Equipment S 54,000 79,000 ($21,000) Accumulated Depreciation ($15,000) s 37,000 $ 20,000 S 12,000 S 6,000 S 92,000 Accounts Payable $ 23,000 S 36,000 s 14,000 S 9,000 S 98,000 Wages Payable Interest Payable Income Tax Payable Long term Notes Payable Common Stock Retained Earnings $131,000 S 44,000 $116,000 S 11,000 Other Information: 1. Land was sold for S8,100. 3. Common stock was issued for cash. 4. Net income for 2017 was $38,000 and cash dividends paid were $5,000. 2. Equipment was purchased for cash. 4. There were no disposals of equipment. EQUIRED: a. Prepare a Statement of Cash Flows in good form using the indirect method b. Compute the Free Cash Flow

Expert Answer

 

Salix Supply Company
Statement of cash flows
For the year ended June 30 2017
Cash flows from Operating activities
Net income 38000
Adjustments to reconcile net income to
net cash flows from operating activitites
Depreciation expense 6000
Loss on sale of Land 3900
Decrease in accounts receivable 1000
Increase in inventory -37000
Decrease in prepaid insurance 2000
Decrease in accounts payable -14000
Increase in wages payable 16000
Increase in interest payable 2000
Increase in income tax payable 3000
Net cash flows from operating activities 20900
Cash Flows from Investing Activities
Purchase of equipment for cash -25000
Proceeds from sale of land 8100
Net cash flows from investing activities -16900
Cash Flows from Financing Activities
Issue of common stock 15000
Proceeds from log term notes 6000
Payment of cash dividends -5000
Net Cash Flows from Financing Activities 16000
Net increase (decrease) in cash 20000
Cash at the beginning of period 22000
Cash at the end of period 42000
b
Free cash flow = Net cash flows from operating activities-Capital expenditure-Dividends paid
=20900-25000-5000= -9100

Don't use plagiarized sources. Get Your Custom Essay on
Question & Answer: PROBLEM 3 (30 Points) its annual financial statements at 30 June 2017. The balance sheets and income statements are summarized below Balanc…..
GET AN ESSAY WRITTEN FOR YOU FROM AS LOW AS $13/PAGE
Order Essay
Still stressed from student homework?
Get quality assistance from academic writers!