Scribd
Upload
2K views2 pages

Chemalite PDF

Chemalite Inc. saw significant growth from 1991 to 1992. Cash decreased from $1.13 million to $9,490 due to investments in property, plant and equipment of $9.07 million, land of $2.5 million, and a patent of $25,000. Accounts receivable increased $70,030 while inventories increased $124,130. Sales increased $11.31 million while net income increased $90,520 from $28,475 in 1991 to $118,995 in 1992.

Uploaded by

Shashank Yadav
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
2K views2 pages

Chemalite PDF

Chemalite Inc. saw significant growth from 1991 to 1992. Cash decreased from $1.13 million to $9,490 due to investments in property, plant and equipment of $9.07 million, land of $2.5 million, and a patent of $25,000. Accounts receivable increased $70,030 while inventories increased $124,130. Sales increased $11.31 million while net income increased $90,520 from $28,475 in 1991 to $118,995 in 1992.

Uploaded by

Shashank Yadav
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
You are on page 1/ 2

Chemalite, Inc.

(B)
Balance sheet as at December 31, 1991 and 1992
Dec. 31,
Dec. 31,
Assets
1992
1991
(Pro-forma)
(Actual)
Cash
9,490
1,13,000
Accounts Receivable
1,39,530
69,500
Inventories-raw materials
75,450
55,000
Inventories-finished goods
1,04,680
0
Prepaid Insurance
65,000
0

O
O
O
O

CA
CA
CA
CA

I
O
I

NCA
NCA

Property, Plant and Equipment


Accumulated Depreciation
Land

NCA

Patent
Totat assets

Q1

Indirect Method
Consolidated statements of Cash Flows for Chemalite, Inc (B):
1992

-1,03,510
70,030
20,450
1,04,680
65,000

11,20,000
-56,000
2,50,000

2,12,500
-10,625
0

9,07,500
-45,375
2,50,000

75,000

1,00,000

-25,000

17,83,150

5,39,375

12,43,775

Operating Activities
Net Income (PAT)

1,18,995
1,18,995

Accumulated Depreciation
Gain on sale of Equipment
Cash Effect of these changes:
Accounts Receivable
Inventories-raw materials
Inventories-finished goods
Prepaid Insurance
Taxes Payable
Deferred income taxes

61,625
-24,250

-70,030
-20,450
1,04,680
-65,000
-950
26,730

Liabilities and Owners' Equity


O

CL

Taxes Payable

CL

Short term Debt

CL

Deferred income taxes

CL

NCL

F
F
F

-1,97,005
9,950

10,900

-950

2,00,000

2,00,000

26,730

26,730

Notes Payable (10%)

4,25,000

4,25,000

Long-term Debt (10%)

5,10,000

5,10,000

Dividends Payable
Common Stock
Retained Earnings
Treasury Stock

12,000
5,00,000
1,25,470
-26,000

10,000
5,00,000
18,475
0

2,000
0
1,06,995
-26,000

17,83,150

5,39,375

12,43,775

Total liabilities and owner's


equity

Investment Activities
Property, Plant and Equipment
Land
Patent

9,07,500
2,50,000
25,000
11,32,500

Financing Activities
Short term Debt
Long-term Debt (10%)
Notes Payable (10%)

200000
510000
4,25,000

Income Statement for the years ended Dec. 31, 1991 & 1992
Dec. 31,
Dec. 31,
1992
1991
(Pro-forma)
(Actual)
Sales
18,86,250
7,54,500
Material
-4,52,700
-1,95,000
Labor
-6,60,000
-2,75,000

O
O
O
O
O
O

Dividends Payable
Common Stock
Treasury Stock

-2,000
0
-26,000

11,07,000
11,31,750
-2,57,700
-3,85,000

Rent
Utilities
Depreciation
Gross Margin

-25,000
-82,000
-61,625
6,04,925

-50,000
-30,000
-10,625
1,93,875

25,000
-52,000
-51,000
4,11,050

Advertising
Research & Development
Insurance
Amortization of Patent
Selling & Admin. Expenses
Gain on sale of Equipment
Interest Expense
Prototypes
Legal Fees

-70,000
-63,250
-32,500
-25,000
-1,95,750
24,250
-58,750
0
0

-22,500
0
0
-25,000
-75,000
0
-750
-23,750
-7,500

-47,500
-63,250
-32,500
0
-1,20,750
24,250
-58,000
23,750
7,500

Income before taxes


Income taxes

1,83,925
-64,930

39,375
-10,900

1,44,550
-54,030

Net Income

1,18,995

28,475

90,520

Incr. / Decr. In Cash Balance


Cash available at beginning
Cash available at Ending

-1,03,510
1,13,000
9,490

You might also like