The Fred Proffet Company has been in the contract food service management business for many years....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The Fred Proffet Company has been in the contract food service management business for many years. Their clients choose the Proffet Company for its crcativity and attention to detail. Allisha McKay is the person who prepares the summary of sources and uses of funds for the Proffet Company. Help her do that by using the balance sheets that follow to calculate the company's sources and uses of funds, using arrows to indicate the differences where appropriate, and then answer the questions that follow. The Fred Proffet Company Balance Sheets December 31, Last Year and This Year Last Year ($) This Year ($) Sources Uses ASSETS Current Assets Cash 336,000 350,000 Marketable Securities 1,240,000 1,200,000 Net Receivables 1,520,000 1,550,000 Inventories 844,000 830,000 Total Current Assets 3,940,000 3,930,000 Property and Equipment 1,200,000 1,500,000 Less Accumulated 420,000 525,000 Depreciation Net Property and 780,000 975,000 Equipment TOTAL ASSETS 4,720,000 4,905,000 LIABILITIES AND OWNERS EQUITY Current Liabilities Accounts Payable 584,000 565,000 Notes Payable 134,000 90,000 Other Current Liabilities 636,000 300,000 Total Current 1,354,000 955,000 Liabilities Long-Term Liabilities Long-Term Debt 720,000 1,100,000 Total Liabilities 2,074,000 2,055,000 Owners' Equity Common Stock 300,000 320,000 Paid in Capital 1,200,000 1,280,000 Retained Earnings 1,146,000 1,250,000 Total Owners' Equity 2,646,000 2,850,000 TOTAL LIABILITIES AND 4,720,000 4.905,000 OWNERS' EQUITY TOTAL SOURCES AND USES OF FUNDS a. Did the change in cash reflect a source or a use of funds? What was the amount of that change? b. Did the change in net receivables reflect a source or a use of funds? What was the amount of that change? c. Did the change in notes payable reflect a source or a use of funds? What was the amount of that change? d. Did the change in retained earnings reflect a source or a use of funds? What was the amount of that change? e. What was the total amount of sources and uses of funds? 4. Now that Allisha McKay (see Question 3) has compiled the sources and uses of funds information she needs, she is ready to prepare The Fred Proffet Company's SCF for this year. Help her complete the company's SCF by using the information taken from the following Condensed Income Statement and Statement of Retained Earnings for This Year, as well as This Year and Last Year's Balance Sheets shown in the previous Question 3. Then, answer the questions that follow: The Fred Proffet Company Condensed Income Statement and Statement of Retained Earnings For the Period: January 1 through December 31, This Year SALES $5,200,000 Cost of Sales 1,560,000 Labor 1,456,000 PRIME COSTS 3,016,000 Other Operating Expenses (excluding depreciation) Depreciation 1,404,000 105,000 OPERATING INCOME 675,000 Interest 242,000 INCOME BEFORE INCOME TAXES 433,000 Income Taxes 173,000 NET INCOME 260,000 STATEMENT OF RETAINED EARNINGS Retained Earnings, December 31, Last Year 1,146,000 Net Income for This Year 260,000 Subtotal 1,406,000 Cash Dividends Paid This Year 156,000 Retained Earnings, December 31, This Year $1,250,000 The Fred Proffet Company Statement of Cash Flows December 31, This Year NET CASH FLOW FROM OPERATING ACTIVITIES Net Income Adjustments to reconcile net income to net cash flows from operating activities Depreciation Increase in Net Receivables Decrease in Inventories Decrease in Accounts Payable Decrease in Other Current Liabilities Net Cash Flow from Operating Activities NET CASH FLOW FROM INVESTING ACTIVITIES Decrease in Marketable Securities Increase in Property and Equipment Net Cash Flow from Investing Activities (continued) (Continued) NET CASH FLOW FROM FINANCING ACTIVITIES Decrease in Notes Payable Increase in Long-Term Debt Increase in Capital Stock (Common Stock + Paid in Capital) Dividends Paid Net Cash Flow from Financing Activities Net Increase in Cash This Year Cash at the beginning of This Year Cash at the end of This Year SUPPLEMENTARY DISCLOSURE OF CASH FLOW INFORMATION Cash paid during the year for Interest Income Taxes a. What is Allisha's proper entry for "Net Cash Flow from Operating Activities"? b. What is Allisha's proper entry for "Net Cash Flow from Investing Activities"? c. What is Allisha's proper entry for "Net Cash Flow from Financing Activities"? d. What is Allisha's proper entry for "Net Increase in Cash This Year"? e. Since all changes in cash are accounted for in the SCF, what is the purpose of the "Supplementary Disclosure of Cash Flow Information" portion of the statement? The Fred Proffet Company has been in the contract food service management business for many years. Their clients choose the Proffet Company for its crcativity and attention to detail. Allisha McKay is the person who prepares the summary of sources and uses of funds for the Proffet Company. Help her do that by using the balance sheets that follow to calculate the company's sources and uses of funds, using arrows to indicate the differences where appropriate, and then answer the questions that follow. The Fred Proffet Company Balance Sheets December 31, Last Year and This Year Last Year ($) This Year ($) Sources Uses ASSETS Current Assets Cash 336,000 350,000 Marketable Securities 1,240,000 1,200,000 Net Receivables 1,520,000 1,550,000 Inventories 844,000 830,000 Total Current Assets 3,940,000 3,930,000 Property and Equipment 1,200,000 1,500,000 Less Accumulated 420,000 525,000 Depreciation Net Property and 780,000 975,000 Equipment TOTAL ASSETS 4,720,000 4,905,000 LIABILITIES AND OWNERS EQUITY Current Liabilities Accounts Payable 584,000 565,000 Notes Payable 134,000 90,000 Other Current Liabilities 636,000 300,000 Total Current 1,354,000 955,000 Liabilities Long-Term Liabilities Long-Term Debt 720,000 1,100,000 Total Liabilities 2,074,000 2,055,000 Owners' Equity Common Stock 300,000 320,000 Paid in Capital 1,200,000 1,280,000 Retained Earnings 1,146,000 1,250,000 Total Owners' Equity 2,646,000 2,850,000 TOTAL LIABILITIES AND 4,720,000 4.905,000 OWNERS' EQUITY TOTAL SOURCES AND USES OF FUNDS a. Did the change in cash reflect a source or a use of funds? What was the amount of that change? b. Did the change in net receivables reflect a source or a use of funds? What was the amount of that change? c. Did the change in notes payable reflect a source or a use of funds? What was the amount of that change? d. Did the change in retained earnings reflect a source or a use of funds? What was the amount of that change? e. What was the total amount of sources and uses of funds? 4. Now that Allisha McKay (see Question 3) has compiled the sources and uses of funds information she needs, she is ready to prepare The Fred Proffet Company's SCF for this year. Help her complete the company's SCF by using the information taken from the following Condensed Income Statement and Statement of Retained Earnings for This Year, as well as This Year and Last Year's Balance Sheets shown in the previous Question 3. Then, answer the questions that follow: The Fred Proffet Company Condensed Income Statement and Statement of Retained Earnings For the Period: January 1 through December 31, This Year SALES $5,200,000 Cost of Sales 1,560,000 Labor 1,456,000 PRIME COSTS 3,016,000 Other Operating Expenses (excluding depreciation) Depreciation 1,404,000 105,000 OPERATING INCOME 675,000 Interest 242,000 INCOME BEFORE INCOME TAXES 433,000 Income Taxes 173,000 NET INCOME 260,000 STATEMENT OF RETAINED EARNINGS Retained Earnings, December 31, Last Year 1,146,000 Net Income for This Year 260,000 Subtotal 1,406,000 Cash Dividends Paid This Year 156,000 Retained Earnings, December 31, This Year $1,250,000 The Fred Proffet Company Statement of Cash Flows December 31, This Year NET CASH FLOW FROM OPERATING ACTIVITIES Net Income Adjustments to reconcile net income to net cash flows from operating activities Depreciation Increase in Net Receivables Decrease in Inventories Decrease in Accounts Payable Decrease in Other Current Liabilities Net Cash Flow from Operating Activities NET CASH FLOW FROM INVESTING ACTIVITIES Decrease in Marketable Securities Increase in Property and Equipment Net Cash Flow from Investing Activities (continued) (Continued) NET CASH FLOW FROM FINANCING ACTIVITIES Decrease in Notes Payable Increase in Long-Term Debt Increase in Capital Stock (Common Stock + Paid in Capital) Dividends Paid Net Cash Flow from Financing Activities Net Increase in Cash This Year Cash at the beginning of This Year Cash at the end of This Year SUPPLEMENTARY DISCLOSURE OF CASH FLOW INFORMATION Cash paid during the year for Interest Income Taxes a. What is Allisha's proper entry for "Net Cash Flow from Operating Activities"? b. What is Allisha's proper entry for "Net Cash Flow from Investing Activities"? c. What is Allisha's proper entry for "Net Cash Flow from Financing Activities"? d. What is Allisha's proper entry for "Net Increase in Cash This Year"? e. Since all changes in cash are accounted for in the SCF, what is the purpose of the "Supplementary Disclosure of Cash Flow Information" portion of the statement?
Expert Answer:
Answer rating: 100% (QA)
2011 2012 Sources Uses Cash 336000 350000 14000 1240000 1200000 1520000 1550000 844000 Marketable se... View the full answer
Related Book For
Financial Accounting Theory and Analysis Text and Cases
ISBN: 978-0470646281
10th edition
Authors: Richard G. Schroeder, Myrtle W. Clark, Jack M. Cathey
Posted Date:
Students also viewed these law questions
-
The Fillups Company has been in the business of exploring for oil reserves. During s19x1, $10 million was spent drilling wells that were dry holes. Under GAAP, Fillups has the option of accounting...
-
The Fillups Company has been in the business of exploring for oil reserves. During 2017, $10 million was spent drilling wells that were dry holes. Under U.S. GAAP, Fillups has the option of...
-
The Costello Music Company has been in business for five years. During that time, the sales of electric organs have grown from 12 units in the first year to 76 units in the most recent year. Fred...
-
A 15 mm 15 mm silicon chip is mounted such that the edges are flush in a substrate. The chip dissipates 1.4 W of power uniformly, while air at 20C (1 atm) with a velocity of 25 m/s is used to cool...
-
Amy, a cash-basis taxpayer, received a salary of $100,000 during year 1, year 2, and year 3. Amy also was awarded a bonus of $30,000 that was accrued by Amy's employer, Vargus Corporation (an...
-
One of the popular demonstrations in science museums involves the suspension of a ping-pong ball by an upward air jet. Children are amused by the ball always coming back to the center when it is...
-
Two steel wires, each having a cross-sectional area of 2 mm 2 are tied to a ring at C, and then stretched and tied between the two pins A and B. The initial tension in the wires is 50 N. If a...
-
Orange, Inc., sells a LearnIt-Plus software package that consists of their normal LearnIt math tutorial program along with a one-year subscription to the on-line LearnIt Office Hours virtual...
-
A desk is made of wood with density 9 0 0 kg m - 3 . It consists of a desktop 1 2 0 cm wide, 2 cm thick and 9 0 cm deep, resting on four square wooden legs 8 0 cm long and 5 cm on the other two...
-
What test can be performed to compare the breast cancer incidence rate between the ¥ 30.0g group and the 0g group? Cancer A paper was recently published concerning the association between alcohol...
-
This residential development includes 40 one-bedroom and 60 two-bedroom apartments of 750 and 925 square feet (Sqft), respectively. Rent will be $1.75 per Sqft/month for the first year and is...
-
Multiple Select Question Select all that apply Muller Company properly reports its investment in Kuhn Corporation utilizing the equity method. Subsequent to acquisition, Muller should adjust its...
-
Grubhub controls about 13 percent of the U.S. meal delivery market, versus nearly 60 percent for DoorDash and 24 percent for Uber Eats, and Grubhub records lower sales per customer than its main...
-
fter the adjusting entries have been completed, the adjusted balance in the Deferred Revenue account represents: Multiple choice question. the amount of revenues for which goods or services were...
-
For New York City weekday late afternoon subway travel from Times Square to the Mets stadium, you can take the #7 train that leaves Times Square every 5 minutes. The waiting time is equally likely to...
-
Julian Harris established Retrofit as a sole trader business. Five years later he is still using that structure but has been advised to consider other business structures. Should Julian stay as a...
-
Huffman Coding 1. What is the purpose of using a priority queue in Huffman coding, and how does it help to generate an optimal code? 2. How does the length of a Huffman code relate to the frequency...
-
Given find the value of k. es 1 e kx dx = 1 4'
-
The FASB ASC specifies the conditions under which an arrangement qualifies as a lease. What is an arrangement? And, when does it qualify as a lease?
-
SFAS No. 165 outlined some issues in accounting for noncontrolling interests in consolidated financial statements. This guidance is now contained in the FASB ASC. Find the sections of the FASB ASC...
-
The FASB ASC indicates that a business entity that prepares its financial statements in U.S. dollars and in accordance with U.S. GAAP is encouraged, but not required, to disclose supplementary...
-
What is a P-value for a hypothesis test?
-
You plan a survey to estimate the proportion of students on your campus who carry an iPad regularly. How many students should be in the sample if you want (with 95% confidence) a margin of error of...
-
What is a hypothesis test?
Study smarter with the SolutionInn App