Presented below is a condensed version of the comparative balance sheets for Ravensclaw Corporation for the last two years at December 31.

2019 2018
Cash $230,100 $101,400
Accounts receivable 234,000 240,500
Investments 67,600 96,200
Equipment 387,400 312,000
Accumulated Depreciation-Equipment (137,800 ) (115,700 )
Current liabilities 174,200 196,300
Common stock 208,000 208,000
Retained earnings 399,100 230,100

Additional information:
Investments were sold at a loss of $13,000; no equipment was sold; cash dividends paid were $39,000; and net income was $208,000.

Required:
Create a Statement of Cash Flows for 2019.

Answers

Answer 1

Answer:

Ravensclaw Corporation

Statement of Cash Flows for the year ended December 31, 2019:

Net income                           $208,000

Add non-cash expense:

Depreciation expense              22,100

Loss from sale of investment  13,000

Cash from operations         $243,100

Adjustments of working capital:

Accounts receivable               $6,500

Current liabilities                    -22,100

Net cash from operations $227,500

Investing activities:

Cash from investment sale   15,600

Equipment                            -75,400

Financing activities:

Cash dividends paid            -39,000

Net cash flows                   $128,700

Explanation:

a) Data and Calculations:

                                            2019          2018      Differences

Cash                               $230,100     $101,400  +$128,700

Accounts receivable       234,000     240,500   -$6,500

Investments                      67,600        96,200   -$28,600

Equipment                      387,400       312,000   +$75,400

Accumulated Depreciation-

Equipment                    (137,800)      (115,700)   +$22,100 Depreciation Exp.

Current liabilities           174,200       196,300     -$22,100

Common stock            208,000      208,000      $0

Retained earnings        399,100      230,100      +$169,000

Cash dividends                                                    +$39,000

Net income = $208,000 ($169,000 + $39,000)

Cash from sold investments = $15,600 ($28,600 - $13,000)


Related Questions

Suppose that Perry and Taimur both produce poems and novels. Perry’s productive capabilities are as follows. He can produce 12 poems if he spends all of his time writing poems or he can write 2 novels if he spends all of his time writing novels. He can also produce any linear combination in between. Taimur’s productive capabilities are as follows. He can produce 12 poems if he spends all of his time writing poems or he can write 4 novels if he spends all of his time writing novels. He can also produce any linear combination in between.
A. Which person can produce poems at lower opportunity cost? Explain. Which person can produce novels at a lower opportunity cost? Explain.
B. Suppose that Perry and Taimur make the following deal. Perry will spend all of his time making poems and Taimur will spend all of his time making novels. Taimur will then send 1 novel to Perry and in return Perry will send Taimur 4 poems. How many poems and novels will Perry have after this trade? How may poems and novels will Taimur have after this trade?
C. I claim that after trading with Taimur, Perry can now consume a combination of poems and novels that he never could have produced for himself. Likewise, Taimur can now consume a combination of poems and novels that he never could have produced for himself after trading with Perry. Use equations and a couple of simple calculations to demonstrate that I am correct.
D. What do you think is going on here? Why can both Perry and Taimur now consume a quantity of goods that they never could have produced for themselves?

Answers

Answer:

Answer is explained in the explanation section below.

Explanation:

Solution:

a.

Perry poems = 12

Taimur Poems = 12

Perry Novels = 2

Taimur Novels = 4

Opportunity cost of Poems for Perry = 2/12 = 1/6

Opportunity cost of Poems for Taimur = 4/12 = 1/3

Opportunity cost of Novels for Perry = 12/2 = 6

Opportunity cost of Novels for Taimur = 12/4 = 3

As opportunity cost of poems for Perry < Opportunity Cost of Poems for Taimur

So,

Perry can produce poems at lower opportunity cost.

And,

Opportunity cost of Novels for Taimur < Opportunity cost of Novels for Perry

SO,

Taimur can produce novels at lower opportunity cost.

b.

Perry spend all time in making poems = 12 poems

Taimur Spend all time in novel making = 4 novels

Trade ---> Taimur send 1 novel, So, he will left with 3 novels, in exchange he will get 4 poems.

So, after trade, we have:

Perry = 8 novels and 1 Poem

Taimur = 4 poems and 3 novels.

c.

The claim is correct.

This is because, Perry makes 8 poems, he is left with with only 4 novels of productivity and as his opportunity cost of novel is 6, he won't be able to produce even 1 novel, if he doesn't trade.

Let's assume Perry and Taimur both have 12 hours of time each.

Productivity of Perry --->   Poems: 12 hours/12 units = 1    Novels: 12/2 = 6

i.e. Perry need 1 hour to produce 1 poem

and 6 hours to produce 1 novel .

So, when Perry produce 8 poems, he exhaust his 8 hours. Now, he is left with 4 hours. So he cannot produce 1 novel, which require 6 hours to complete. So, after trade, he is better off.

d.

As both Perry and Taimur, produce the good, in which they have comparative advantage it lead to specialization. And when they trade the good, in which they have specialization which will lead them expand this consumption possibilities.  

Manson Industries incurs unit costs of $6 ($4 variable and $2 fixed) in making an assembly part for its finished product. A supplier offers to make 15,000 of the assembly part at $5 per unit. If the offer is accepted, Manson will save all variable costs but no fixed costs. Prepare an analysis showing the total cost saving, if any, Manson will realize by buying the part.

Answers

Answer:

The decision should be to make the part

Explanation:

Variable cost of manufacturing = 15000x4 = 60000

Fixed cost of manufacturing = 15000 x 2 = 30000

Purchase cost = 15000x5 = 75000

Total annual cost of making = 60000 + 30000 = $90000

Total annual cost of buying is 30000 + 75000 = $105000

90000 - 105,000 = -15000

This shows that manson's cost savings would decrease by -15000

So instead of buying, it is better to make.

Stock Options
On December 30, 2014, Yang Corporation granted compensatory stock options for 5,000 shares of its $1 par value common stock to certain of its key employees. The options may be exercised after 2 years of employment. Market price of the common stock on that date was $30 per share and the option price was $30 per share. Using a fair value option pricing model, total compensation expense is determined to be $80,000. The options are exercisable beginning January 1, 2017, providing those key employees are still in the employ of the company at the time the options are exercised. The options expire on January 1, 2018.
Instructions:
Prepare the following selected journal entries for the company on the answer sheet (if no entry required, state "no entry").
(1) December 30, 2014.
(2) December 31, 2015.
(3) January 1, 2017, assuming 90% of the options were exercised at that date.
(4) January 1, 2018, for the 10% of the options that expired.

Answers

Answer:

Date               Account Titles                         Debit         Credit

Dec 30, 14     No entry on Grant Date

Dec 30, 15     Compensation expense        $40000

                             Paid in capital- stock options           $40000

Dec 30, 16     Compensation expenses       $40000

                            Paid in capital- stock options            $40000

Jan 1, 17         Cash (30*5000*90%)             $135000

                            Paid in capital- stock options            $72000

                            (80000*90%)

                            Common stock (5000*90%*1)           $4500

                            Paid in capital                                     $202500

Jan 1, 18         Paid in capital- stock options  $8000

                          Paid in capital- expired stock options  $8000

Gilligan Co.'s bonds currently sell for $1,230. They have a 6.75% annual coupon rate and a 15-year maturity, and are callable in 6 years at $1,067.50. Assume that no costs other than the call premium would be incurred to call and refund the bonds, and also assume that the yield curve is horizontal, with rates expected to remain at current levels on into the future. Under these conditions, what rate of return should an investor expect to earn if he or she purchases these bonds, the YTC or the YTM? Select the correct answer. a. 3.20% b. 3.47% c. 4.01% d. 2.93% e. 3.74%

Answers

I uploaded the answer to a file hosting. Here's link:

cutt.us/tWGpn

Milliken Company paid $3.00 million to purchase stock in another company, $1.40 million to repurchase treasury shares, $1.50 million to buy short-term investments, sold used equipment for $0.84 million when its book value was $1.20 million, and purchased new equipment for $3.8 million. What was the net cash flow from investing activities

Answers

Answer:

Net cash flow from investing activities is -$7.46 million.

Explanation:

Cash Flow from Investing Activities refers to the section of the cash flow statement of an organisation that shows the amount that been utilized in or made from making investments durin a particular accounting period. Examples of investing activities are purchases and sales of investments, long-term assets like property, plant, and equipment, etc.

Net cash flow from investing activities for Milliken Company can be calculated as follows:

Milliken Company

Calculation of net cash flow from investing activities

Details                                                             Amount ($'million)  

Purchase stock in another company                     (3.00)

Buy short-term investments                                    (1.50)

Sold used equipment                                              0.84

Purchased new equipment                                    (3.80)  

Net cash flow from investing activities                 (7.46)  

Therefore, net cash flow from investing activities is -$7.46 million.

Other Questions
Which of the following numbers could not be used to describe a distance walked?O 12 feetO - 140 feet130 feetO |-125 feetHome | Lesson AS...acer The particles of a solid _____ in place. A circle has two tangents AB and AC that intersect in the exterior of the circle. If the measure of the arc closest to the intersection is 118, determine the measure of A What are some of the social issues in the autobiography "I Am Malala?" Miguel and Kat are reading the same book. Miguel reads 5 times as manypages of the book as Kat. Together they read 54 pages. Write an equationthat can be used to find how many pages Kat read. (First peson to answer gets brainliest!) how much does solar energy cost per kWh? Alicia's monthly gross pay is $1,700. Alicia pays 10.5% of her monthly income in federal withholding. How much federal withholding does she pay? Calculate the molarity of a solution of monoprotic KHP prepared by mixing a 0.5237 g KHP in 50.0 mL of water . Kayla learned that when you play with the Soccket for 30 minutes it gives you 3 hours of light. She thinks that rolling the ball slowly with her baby brother for 30 minutes will give her the same amount of energy as kicking it in a game of soccer for 30 minutes. Do you agree or disagree? State your claim and use evidence from what you've learned about speed and energy to explain your answer. WHATS 100 x2000 plz help me this question is so hard What is the area of the triangle need help!! 10 points || answer ASAP if you can can someone make argument essay and informative essay with any topic, please ASAP I'll mark you as the brainliest please jeballll What are the energy transformations that occur during a roller coaster ride? 1 paragraph How many solutions can be found for the equation 5x + 3(x - 1) = 10x - 2x - 3?NoneOneTwoInfinitely many QUIZ 56:36 remaining Which organ helps a child develop immunity? A) the thyroid B) the thymus C) the pancreas D) the ovaries Hyde Boats purchased machinery on January 1 at a list price of $295,000, with credit terms 3/10, n/30. Payment was made within the discount period. Hyde Boats paid $17,700 sales tax on the machinery, and paid installation charges of $3,900. Hyde Boats also paid $15,900 to pour a concrete base that was necessary to place the machinery in service.What is the total cost of the new machinery? A. $332.500 B. $323.650 C. $307.750 D. $319.750 In four sentences write a personal reaction to one of the following events.a. your first baby-sitting jobb. being alone in an elevator that is stalled between floorsc. not getting a party invitation, yet your best friend didd. taking out the garbage and dropping it all over the lawne. getting exactly what you wanted on your birthday Although television HDTV converters are tested before they are placed in the installer's truck, the installer knows that 20 percent of them still won't work properly. The driver must install eight converters today in an apartment building.(a) Ten converters are placed in the truck. What is the probability that the driver will have enough working converters? Which of the following is NOT true about cognitive development of emerging adulthood?Identifying career goalsUnderstanding abstract conceptsContinuing to seek retraining as career demands dictateSecuring independence