I need to complete statement of cashflows based on the following . Need solution for Part A, B, and C. I can pay $30.
Part A (30 points)
Cannon Company has the following information for the year ending December 31, 2015.
Part B (30 points)
The following Income Statement and Operating Cash Flow information pertain to Receivership Inc.’s operations for the year ended December 31, 2014. Prepare the net cash flow from operating activities section of the cash flow statement using the direct method.
Income statement for the year ended December 31, 2014
Revenues 1,328
COGS 587
Rent expenses 152
Wages expenses 136
Insurance expenses 53
Other SG&A (includes depreciation expenses) 198
Interest expenses 30
Gain on sale of asset (5)
1,151
Income before tax 177
Tax 62
Net income 115
Cash flow provided by operating activities (indirect method), for the year ended December 31, 2014
Net income 115
Depreciation 32
Gain on sale of asset (5)
142
Increases/decreases in A/R 26
Inventories (35)
Prepaid rent 13
A/P 28
Wages payable (20)
Tax payable 5
Interest payable (2)
Advances from customers (3)
Other accrued SG&A 5
17
Net cash provided by operating activities 159
Part C (40 points)
The following information and financial statements excerpts pertain to Liquidity Inc.
a. All short term investments (securities available for sale) were purchased on 12/31/14 and sold during 2015.
b. The company entered a lease agreement on 12/31/15.
c. Fixed assets with a net book value of $15 were sold during the year.
d. The company repaid the current portion of long-term debt during the year.
e. Dividend was declared and partially paid.
2014 2015
Assets
Cash 54 45
Short term investments 95 0
Accounts receivable 45 85
Inventory 52 75
Prepaid general expenses 11 15
Fixed assets under capital lease, net 0 50
Fixed assets, net 165 228
422 498
Liabilities and stockowners’ equity
Accounts payable 38 48
Wages payable 12 6
Tax payable 3 5
Dividend payable 0 4
Current portion of long term debt 10 12
Obligations under capital leases 0 50
Long term debt 183 180
Common stock 150 163
Retained earnings 26 30
422 498
WhatsApp us