Assumptions (Currency: €) Cap. ex €1000 Asset life 10 years Cash from sales €1200 per year Cost of goods sold (COGS) €700 (all paid in cash not stock at the year end) SG&A (exclude depreciation) €150 (all paid in cash) Staff €100 Owner equity €700 1) Build a spreadsheet that forecasts the cash flow, income statement and balance sheet of ABC for 3 year

Cornerstones of Financial Accounting
4th Edition
ISBN:9781337690881
Author:Jay Rich, Jeff Jones
Publisher:Jay Rich, Jeff Jones
Chapter12: Fainancial Statement Analysis
Section: Chapter Questions
Problem 16MCQ
icon
Related questions
Question

Assumptions (Currency: €)

Cap. ex €1000
Asset life 10 years
Cash from sales €1200 per year
Cost of goods sold (COGS) €700 (all paid in cash not stock at the year end)
SG&A (exclude depreciation) €150 (all paid in cash)
Staff €100
Owner equity €700

1) Build a spreadsheet that forecasts the cash flow, income statement and balance sheet of ABC for 3 year

Cash flow projections (indirect methodl
Year 1
Year 2
Year 3
Cash flow from sales
Depreciation
Cash from operations
CAP&X
Cash from investing
Owners equity
Cash from financing
Beginning cash balance
Total change in cash
Ending cash balance
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Income statement
Year 1
Year 2
Year 3
Sales
COGS
Gross profit
SG&A
Satff
Depreciation
Net Profit
Balance sheet
Cost of assets
Less accumuleted depreciation
Net Book Value of Assset
Current assets
Bank
Assets
Capital and reserve
Share capital
Retained profit
Liabilities
Tolo o
Transcribed Image Text:Cash flow projections (indirect methodl Year 1 Year 2 Year 3 Cash flow from sales Depreciation Cash from operations CAP&X Cash from investing Owners equity Cash from financing Beginning cash balance Total change in cash Ending cash balance 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Income statement Year 1 Year 2 Year 3 Sales COGS Gross profit SG&A Satff Depreciation Net Profit Balance sheet Cost of assets Less accumuleted depreciation Net Book Value of Assset Current assets Bank Assets Capital and reserve Share capital Retained profit Liabilities Tolo o
Statement of Cash Flows (direct method)
Year 1
Year 2.
Year 3.
Cash receipts from customers
Cash paid to suppliers
Cash paid to employees
Cash generated from operations
Interest paid
Income taxes paid
Net cash from operating activities
Net cash used in investing activities
Net cash used in financing activities
Beginning cash balance
Net change in cash and cash equivalents
Ending cash balance
3O0 OO
200 OO
O O Oo
O O O
Transcribed Image Text:Statement of Cash Flows (direct method) Year 1 Year 2. Year 3. Cash receipts from customers Cash paid to suppliers Cash paid to employees Cash generated from operations Interest paid Income taxes paid Net cash from operating activities Net cash used in investing activities Net cash used in financing activities Beginning cash balance Net change in cash and cash equivalents Ending cash balance 3O0 OO 200 OO O O Oo O O O
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Investments and Financial instruments
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Quickbooks Online Accounting
Quickbooks Online Accounting
Accounting
ISBN:
9780357391693
Author:
Owen
Publisher:
Cengage