Scribd
Upload
32 views5 pages

Cash Flow Statement

The cash flow statement for the year ending 12/31/2024 shows a net increase in cash of $19,500, with cash at the beginning of the year at $15,700 and ending at $35,200. The net cash flow from operations was $147,900, while investing and financing activities resulted in negative cash flows of $41,400 and $87,000, respectively. Historical data from 2017 to 2019 indicates a consistent increase in cash flow from operations and cash at the end of each year.

Uploaded by

pandapo55
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
32 views5 pages

Cash Flow Statement

The cash flow statement for the year ending 12/31/2024 shows a net increase in cash of $19,500, with cash at the beginning of the year at $15,700 and ending at $35,200. The net cash flow from operations was $147,900, while investing and financing activities resulted in negative cash flows of $41,400 and $87,000, respectively. Historical data from 2017 to 2019 indicates a consistent increase in cash flow from operations and cash at the end of each year.

Uploaded by

pandapo55
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

[Company Name]

Cash Flow Statement


For the Year Ending 12/31/2024
Cash at Beginning of Year 15,700

Operations
Cash receipts from
Customers 693,200
Other Operations
Cash paid for
Inventory purchases (264,000)
General operating and administrative expenses (112,000)
Wage expenses (123,000)
Interest (13,500)
Income taxes (32,800)
Net Cash Flow from Operations 147,900

[42] Investing Activities


Cash receipts from
Sale of property and equipment 33,600
Collection of principal on loans
Sale of investment securities
Cash paid for
Purchase of property and equipment (75,000)
Making loans to other entities
Purchase of investment securities
Net Cash Flow from Investing Activities (41,400)

Financing Activities
Cash receipts from
Issuance of stock
Borrowing
Cash paid for
Repurchase of stock (treasury stock)
Repayment of loans (34,000)
Dividends (53,000)
Net Cash Flow from Financing Activities (87,000)

Net Increase in Cash 19,500

Cash at End of Year 35,200


[Company Name]
3-Year Cash Flow
For the Year Ending 12/31/2017 12/31/2018 12/31/2019
Cash at Beginning of Year 15,700 35,200 56,650
Cash at End of Year 35,200 56,650 80,245

Operations 2017 2018 2019


Cash receipts from
Customers 693,200 762,520 838,772
Other operations
Cash paid for
Inventory purchases (264,000) (290,400) (319,440)
General operating and administrative expenses (112,000) (123,200) (135,520)
Wage expenses (123,000) (135,300) (148,830)
Interest (13,500) (14,850) (16,335)
Income taxes (32,800) (36,080) (39,688)
Net Cash Flow from Operations 147,900 162,690 178,959

[42] Investing Activities


Cash receipts from
Sale of property and equipment 33,600 36,960 40,656
Collection of principal on loans
Sale of investment securities
Cash paid for
Purchase of property and equipment (75,000) (82,500) (90,750)
Making loans to other entities
Purchase of investment securities
Net Cash Flow from Investing Activities (41,400) (45,540) (50,094)

Financing Activities
Cash receipts from
Issuance of stock
Borrowing
Cash paid for
Repurchase of stock (treasury stock)
Repayment of loans (34,000) (37,400) (41,140)
Dividends (53,000) (58,300) (64,130)
Net Cash Flow from Financing Activities (87,000) (95,700) (105,270)

Net Cash Flow 19,500 21,450 23,595


[Company Name]
12-Month Cash Flow
Period Beginning 1/1/25 2/1/25 3/1/25 4/1/25 5/1/25 6/1/25 7/1/25 8/1/25 9/1/25 10/1/25 11/1/25 12/1/25
Period Ending 1/31/25 2/28/25 3/31/25 4/30/25 5/31/25 6/30/25 7/31/25 8/31/25 9/30/25 10/31/25 11/30/25 12/31/25

Cash at Beginning of Period 15,700 40,700 65,700 65,700 65,700 65,700 65,700 65,700 65,700 65,700 65,700 65,700
Cash at End of Period 40,700 65,700 65,700 65,700 65,700 65,700 65,700 65,700 65,700 65,700 65,700 65,700

Operations Jan'25 Feb'25 Mar'25 Apr'25 May'25 Jun'25 Jul'25 Aug'25 Sep'25 Oct'25 Nov'25 Dec'25
Cash receipts from
Customers 30,000 30,000
Other operations
Cash paid for
Inventory purchases (10,000) (10,000)
General operating and admin expenses
Wage expenses
Interest
Income taxes
Net Cash Flow from Operations 20,000 20,000 0 0 0 0 0 0 0 0 0 0

[42] Investing Activities


Cash receipts from
Sale of property and equipment 10,000 10,000
Collection of principal on loans
Sale of investment securities
Cash paid for
Purchase of property and equipment (5,000) (5,000)
Making loans to other entities
Purchase of investment securities
Net Cash Flow from Investing Activities 5,000 5,000 0 0 0 0 0 0 0 0 0 0

Financing Activities
Cash receipts from
Issuance of stock 10,000 10,000
Borrowing
Cash paid for
Repurchase of stock (treasury stock)
Repayment of loans (10,000) (10,000)
Dividends
Net Cash Flow from Financing Activities 0 0 0 0 0 0 0 0 0 0 0 0

Net Cash Flow 25,000 25,000 0 0 0 0 0 0 0 0 0 0


Cash Flow Statement

By Vertex42.com
https://www.vertex42.com/ExcelTemplates/cash-flow-statement.html

© 2008-2020 Vertex42 LLC

This spreadsheet, including all worksheets and associated content is a


copyrighted work under the United States and other copyright laws.

Do not submit copies or modifications of this template to any website or


online template gallery.

Please review the following license agreement to learn how you may or
may not use this template. Thank you.

License Agreement
https://www.vertex42.com/licensing/EULA_privateuse.html

Do not delete this worksheet

You might also like