Solutions Manual, Vol.1, Chapter 1 1–13
Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of
McGraw-Hill Education.
Exercise 1–1
Requirement 1
Pete, Pete, and Roy
Operating Cash Flow
Year 1 Year 2
Cash collected $160,000 $190,000
Cash disbursements:
Salaries (90,000) (100,000)
Utilities (30,000) (40,000)
Purchase of insurance policy (60,000) - 0 -
Net operating cash flow $(20,000) $ 50,000
Requirement 2
Pete, Pete, and Roy
Income Statements
Year 1 Year 2
Revenues $170,000 $220,000
Expenses:
Salaries (90,000) (100,000)
Utilities (35,000) (35,000)
Insurance (20,000) (20,000)
Net Income $ 25,000 $ 65,000
Requirement 3
Year 1: Amount billed to clients $170,000
Less: Cash collected (160,000)
Ending accounts receivable $ 10,000
Year 2: Beginning accounts receivable $ 10,000
Plus: Amounts billed to clients 220,000
$230,000
Less: Cash collected (190,000)
Ending accounts receivable $ 40,000
EXERCISES