Answer:
Explanation:
Cash flow from operation
Net income - Â Â Â Â Â Â Â Â Â Â Â Â Â Â Â 43,350
Add back depreciation        15,050
Decrease in receivable        6800
Increase in inventory         (5350)
Decrease in payable          (10300)
Decrease in wages payable    (3100)
Net cash flow from operation  activities          46450
Investing activities           Â
Purchase of equipment       (60850 )
Payment of Notes payable     (16,160)     Â
Net cash flow from investing activities          (77,010)
Financing activities
Share issue                 35,500
Dividends paid               (790)
Net cash flow from financing activities           34710
Net increase in cash and cash equivalent        4150
Add opening cash balance                   65900
Closing cash balance                        70,050