Answer:
Cash Flow from Operating Activities
Net Income $114,000
<em>Items to convert net income to cash basis</em>
Depreciation $43,500
Amortization $9,000
Gain on Sale of Equipment -$6000
Accounts Receivable Increase -$6000
Inventory Decrease $19500
Prepaid Expenses Increase -$3000
Accounts Payable Increase $13500
Accrued Liabilities Decrease -$4500
Cash Flow Provided by Operating Activities A $180,000
Cash Flow from Investing Activities
Sale of Equipment $25,500
Purchase of Land -$135,000
Cash Used by Investing Activities B -$109,500
Cash Flow from Financing Activities
Issuance of Common Stock $52,500
Retirement of Bonds Payable -$90,000
Payment of Dividends -$43,500
Cash Used by Financing Activities C -$81,000
Net Decrease in Cash(A+B+C) -$10,500
Cash at Beginning of Year $33,000
Cash at End of Year $22,500
b. Operating cash flow to Current liabilities ratio = Operating Activities Cash Flow / Average current liabilities
Operating cash flow to Current liabilities ratio = $180,000 / $150,000
Operating cash flow to Current liabilities ratio = 1.2
