Concept explainers
Analysis of statement of
Dillip Lachgar is the president and majority shareholder of Argon Inc., a small retail store chain. Recently, Dillip submitted a loan application for Argon Inc. to Compound Bank. It called for a $600,000, 9%, 10-year loan to help finance the construction of a building and the purchase of store equipment, costing a total of $750,000. This will enable Argon Inc. to open a store in the town of Compound. Land for this purpose was acquired last year. ‘The bank’s loan officer requested a statement of cash flows in addition to the most recent income statement, balance sheet, and
As a close family friend, Dillip asked you to prepare a statement of cash flows. From the records provided, you prepared the following statement:
Argon Inc. Statement of Cash Flows For the Year Ended December 31, 2016 | ||
Cash flows from operating activities: | ||
Net income....................................... | $ 300,000 | |
Adjustments to reconcile net income to net cash flow from operating activities: | ||
84,000 | ||
Gain on sale of investments.................................. | (30,000) | |
Changes in current operating assets and liabilities: | ||
Decrease in accounts receivable............................ | 21,000 | |
Increase in inventories..................... | (42,000) | |
Increase in accounts payable.............................. | 30,000 | |
Decrease in accrued expenses payable...................... | (6,000) | |
Net cash flow from operating activities.......................... | $357,000 | |
Cash flows from investing activities: | ||
Cash received from investments sold............................ | $ 180,000 | |
Less: Cash paid for purchase of store equipment.................. | (120,000) | |
Net cash flow from investing activities........................... | 60,000 | |
Cash flows from financing activities: | ||
Cash paid for dividends......................................... | $ (126,000) | |
Net cash flow used for financing activities........................ | (l 26,000) | |
Increase in cash................................................... | $291,000 | |
Cash at the beginning of the year................................... | 108.000 | |
Cash at the end of the year......................................... | $ 399,000 | |
Schedule of Noncash Financing and investing Activities: | ||
Issued common stock for land | $ 250,000 |
After reviewing the Statement, Dillip telephoned you and commented, “Are you sure this statement is right” Dillip then raised the following questions:
- 1. “How can depreciation be a cash flow?”
- 2. “Issuing common stock for the land is listed in a separate schedule. This transaction has nothing to do with cash! Shouldn’t this transaction be eliminated from the statement”
- 3. “How can the gain on the sale of investments he a deduction from net income in determining the cash flow from operating activities?”
- 4. “Why does the bank need this statement anyway? They can compute the increase in cash from the balance sheets for the last two years.”
After jotting down Dillip’s questions, you assured him that this statement was “right.” But To alleviate Dillip’s concern, you arranged a meeting for the following day.
- a. How would you respond to each of Dillip’s questions?
- b. Do you think that the statement of cash flows enhances the chances of Argon Inc. receiving the loan? Discuss.
Trending nowThis is a popular solution!
Chapter 14 Solutions
Financial & Managerial Accounting
- Help asap please! DGE purchased a cement truck for $120,000. It is expected to last N=4 years. The $120,000 was borrowed from the bank at 10% interest per year compounded annually and payments are paid annually from DGE to the bank. The loan will be fully repaid in 4 years. CCA rate is 35%. Tax Rate is 40%. Answer the following questions with regards to Income Statements and Cash Flow Statements. Develop the cash flow/ investment including as many details as possible. What is the net cash flow over 6 years, A. If there were working capital (WC) required for this project, which year or years does it show up in the statement(s)?arrow_forwardYou are a banker to Livingstone Thompson Limited, a textile manufacturing company. Livingstone Thompson Ltd. is planning to establish a new factory overseas. Livingstone Thompson Ltd. have told you that the factory will run for six years and then be sold to a local entity. The Finance Department of Livingstone Thompson Ltd. has estimated the following yearly cash flows: Year Cash Flow (£) 0 -30,000,000 1 8,000,000 2 8,000,000 3 8,000,000 4 8,000,000 5 8,000,000 6 14,000,000 The Financial Manager of Livingstone Thompson Ltd. has decided that the company’s cost of capital of 15% is an appropriate hurdle rate for this project and informed you who will be providing the finance. Calculate the Net Present Value (NPV) for this project. Calculate the Internal Rate of Return (IRR)of this project. Make a recommendation to your…arrow_forwardYou are a banker to Livingstone Thompson Limited, a textile manufacturing company. Livingstone Thompson Ltd. is planning to establish a new factory overseas. Livingstone Thompson Ltd. have told you that the factory will run for six years and then be sold to a local entity. The Finance Department of Livingstone Thompson Ltd. has estimated the following yearly cash flows: Year Cash Flow (£) 0 -30,000,000 1 8,000,000 2 8,000,000 3 8,000,000 4 8,000,000 5 8,000,000 6 14,000,000 The Financial Manager of Livingstone Thompson Ltd. has decided that the company’s cost of capital of 15% is an appropriate hurdle rate for this project and informed you who will be providing the finance. Calculate the Internal Rate of Return (IRR)of this project. Record it step by step using the formulasarrow_forward
- Calculate the Levered Cash on Cash Return. The property's assessed value at the time of purchase was $1.45 million and the bank financed 75% of the purchase price. Revenue Rents 850,000 Memberships 50,000 Fees/Fines 3,000 Expenses Water 20,000 CAM 60,000 15,000 36,000 Debt Service 700,000 Insurance Employeesarrow_forwardRainey enterprises loaned $50,000 to Small Co. on June 1, Year 1, for one year at 6% interest. Rainey Enterprises loaned $50,000 to Small Co. on June 1, Year 1, for one year at 6 percent interest. Required Show the effects of the following transactions in a horizontal statements. In the Cash Flow column, indicate whether the item is an operating activity (OA), an investing activity (IA), or a financing activity (FA). For any element not affected by the event, leave the cell blank. (Not every cell will require entry. Do not round intermediate calculations. Enter any decreases to account balances and cash outflows with a minus sign. Round your answers to the nearest whole dollar.) (1) The loan to Small Co. (2) The adjusting entry at December 31, Year 1. (3) The adjusting entry and collection of the note on June 1, Year 2. RAINEY ENTERPRISES Horizontal Statements Model Assets Equity Income Statenment Statement of Cash Flow Date Liabilinies Notes Receivable Interest Receivable Retained…arrow_forwardThe XYZ customer service branch maintains a disbursement account which is funded by the main office. The branch needs funds for daily disbursements of P40,000 and a minimum balance of P20,000. The cost to transfer funds from the main office to the branch averages P300. The return on money marketable securities is 5%. If the entity uses a 250-day year for financial analysis, how much is the optimal cash amount to be requested by the branch each time?arrow_forward
- Swifty Corp. has decided to expand its operations. The bookkeeper recently completed the following statement of financial position in order to obtain additional funds for expansion: SWIFTY CORP.Statement of Financial PositionFor the Year Ended December 31, 2020 Current assets Cash (net of bank overdraft of $35,000) $ 290,000 Accounts receivable (net) 510,000 Inventory at the lower of cost and net realizable value 551,000 FV-NI investments (at cost—fair value $180,000) 150,000 Property, plant, and equipment Buildings (net) 720,000 Equipment (net) 180,000 Land held for future use 335,000 Intangible assets Goodwill 90,000 Investment in bonds to collect cash flows, at amortized cost 97,000 Prepaid expenses 22,000 Current liabilities Accounts payable 225,000 Notes payable (due next year) 295,000…arrow_forwardCompany ABC is preparing its 2021 financial statements. At the end of 2021, the company purchased a building for $500,000 making a down payment of $200,000 cash and signing a $300,000 mortgage note. The president of Company ABC, Jackie Brown understand that debt transactions are considered a financing activity from a business perspective and also, that purchases of long-term assets are investing activities. Consequently, Jackie is pondering how to report this transaction on the statement of cash flows and has asked you as her accountant to look into the issue. Using the related GAAP, prepare a memo to the president that summarizes how to report this transaction on the State of Cash Flowsarrow_forwardYou must type in both the answer and all of your work to receive credit. Use the financial statements and additional data provided by management to calculate the firm's Free Cash Flow for the projected year. • Tax rate = 25% • Plans for the projected year will require $500 of new machinery and equipment • Firm expects next year's dividend to be $260 Acme Products, Inc. Balance Sheets ASSETS Cash Receivables Inventory Property, plant & equipment Total assets LIABILITIES & EQUITY Accounts payables Accrued expenses Long-term debt Common stock Paid-in Capital Retained earnings Total liabilities and equity current yr 400 600 900 2,200 4,100 500 400 1,400 600 200 1,000 4,100 projected yr 500 750 1,125 2,750 Acme Products, Inc. Income Statement Operating expenses 5,125 Depreciation 5,125 Sales (all credit) Cost of Goods Sold Gross Profit Operating income Interest expense 625 Taxable income 500 Taxes (25%) 1,750 Net income 750 250 1,250 projected yr 7,000 4,000 3,000 1,400 400 1,200 100 1,100…arrow_forward
- Alan services purchase Tony delivery vehicles by issuing a 20 year installment note payable for $720,000. On the statement of cash flows. This transaction will be shown in the. Investing activities section Operating activity section Financing activities section Non-cash investing, and financing activity section arrow_forwardUse this information for Wyoming Corporation to answer the questions that follow. The management of Wyoming Corporation is considering the purchase of a new machine costing $375,000. The company's desired rate of return is 6%. The present value factor for an annuity of $1 at interest of 6% for five years is 4.212. In addition to the foregoing information, use the following data in determining the acceptability of this investment: Year Income fromOperations Net CashFlow 1 $18,750 $93,750 2 18,750 93,750 3 18,750 93,750 4 18,750 93,750 5 18,750 93,750 The present value index for this investment isarrow_forwardA local university has initiated a logo-licensing program with the clothier Holister, Inc. Estimated fees (revenues) are $20,000 for the first year with uniform increase to a total of $600,000 pesos by the end of year 9. What are the gradient and cash flow diagram?arrow_forward
- Financial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781337272124Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning