Reference no: EM13973556
Cash Flows and Capital Budgeting
Case Study Bob Smith Loan Review Data for Teams Comparative Balance Sheets and Cash Flow Statement Worksheet.
|
ASSETS
|
2014
|
2013
|
Cash Up or Down
|
|
Cash and marketable securities
|
$ 33,411
|
$ 16,566
|
$ 16,845
|
|
Accounts receivable
|
260,205
|
318,768
|
$ 58,563
|
|
Inventory
|
423,819
|
352,740
|
$ (71,079)
|
|
Other current assets
|
41,251
|
29,912
|
$ (11,339)
|
|
Total current assets
|
758,686
|
717,986
|
$ (40,700)
|
|
Gross Plant and equipment
|
1,931,719
|
1,609,898
|
(321,821)
|
|
Less: Accumulated depreciation
|
(419,044)
|
(206,678)
|
212,366
|
|
Net plant and equipment
|
1,512,675
|
1,403,220
|
$ (109,455)
|
|
Goodwill and other assets
|
382,145
|
412,565
|
$ 30,420
|
|
Total Assets
|
2,653,506
|
2,533,771
|
(119,735)
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
Accounts payable and accruals
|
378,236
|
332,004
|
$ 46,232
|
|
Notes payable
|
14,487
|
7,862
|
$ 6,625
|
|
Accrued income taxes
|
21,125
|
16,815
|
$ 4,310
|
|
Total current liabilities
|
$ 413,848
|
$ 356,681
|
$ 57,167
|
|
Long-term debt
|
679,981
|
793,515
|
$ (113,534)
|
|
Total liabilities
|
1,093,829
|
1,150,196
|
(56,367)
|
|
Preferred stock
|
|
|
|
|
Common stock (10,000 shares)
|
10,000
|
10,000
|
0
|
|
Additional paid in capital
|
975,465
|
975,465
|
0
|
|
Retained earnings
|
587,546
|
398,110
|
189,436
|
|
Less: Treasury stock
|
(13,334)
|
|
(13,334)
|
|
Total common equity
|
1,559,677
|
1,383,575
|
176,102
|
|
Total Liabilities and Equity
|
2,653,506
|
2,533,771
|
119,735
|
In addition, it was reported that the company had a net income of $3,155,848 and depreciation expenses were equal to $212,366 during 2014.
Net Income $3,155,848
Depreciation $212,366
Dividends Paid -$2,966,412
1. The bank told Bob to increase cash to $70,000 from 2013 to 2014. But cash increased from $16,566 in 2013 to just $33,411 in 2014, well short of $70,000, why?
2. Explain how the six highlighted accounts impacted cash flow from one year to the next. The accounts either added or reduced the cash balance from one year to the next. I.e., the accounts were either a Source or Use of cash.
3. This one worksheet provides all the data you need to complete the project. You may want to assign each team member a respective 'Explain'.
|
Describe the three primary functions of gis
: This module was designed by ESRI to provide you with an overview and foundation for the GIS software. The module will address terminology and key concepts in GIS as well as provide led simulations that allow the student to navigate the basic compo..
|
|
Members of other faiths
: In a personal reflection of 1,000-1,250 words, consider how a Christian might benefit from a study of other religions by addressing the following:
|
|
Problem regarding the clerical-custodial and managerial
: The CEO of ABC manufacturing commissioned a study to look at the differences between the current salaries of her employees by employee job title. There were three job categories: clerical, custodial, and managerial
|
|
Problem regarding the japanese art forms
: Think about the Japanese art forms and consider and write - in a minimum of 250 words - how Zen Buddhism shaped them.
|
|
Explain how the six highlighted accounts impacted cash flow
: Explain how the six highlighted accounts impacted cash flow from one year to the next. The accounts either added or reduced the cash balance from one year to the next. I.e., the accounts were either a Source or Use of cash.
|
|
Time when the environmental issue occurred
: What are the laws that were in effect, or should have been in effect, at the time when the environmental issue occurred?
|
|
Find the height required at point a
: A 1,262-kilogram roller coaster car starts at point A almost at rest. It runs downhill into a valley. At its bottom, the valey can be described by a circle with radius 12 m. Find the height required at point A, such that the normal force acting on ..
|
|
Historical development of judaism
: Consider the question of whether Judaism is essentially a religion, a race, a culture, or something else. Support your response by making reference to key events, individuals, or beliefs as they relate to the origin and historical development of J..
|
|
Explain why a row of a matrix a cannot be in its nullspace.
: Explain why a row of a matrix A cannot be in its NullSpace.
|