Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Format Statement of Cash Flows per GAAP Check figures listed: NET CASH PROVIDED BY OPERATING ACTIVITIES = 12,408.04 NET CASH USED IN INVESTING ACTIVITIES =
Format Statement of Cash Flows per GAAP Check figures listed:
NET CASH PROVIDED BY OPERATING ACTIVITIES = 12,408.04 NET CASH USED IN INVESTING ACTIVITIES = -6,637.50 NET CASH PROVIDED BY FINANCING ACTIVITIES = 23,811.81 NET INCREASE IN CASH: 4,766.27 OPERATING ACTIVITIES Net Income -14,754.87
OPERATING ACTIVITIES | |||||
Net Income | -14,736.92 | ||||
Adjustments to reconcile Net Income | |||||
to net cash provided by operations: | |||||
1200 Accounts Receivable | -2,969.25 | ||||
1300 *Inventory Asset | -1,130.77 | ||||
1350 Prepaid Insurance | -705.00 | ||||
1900 Security Deposit | -1,000.00 | ||||
2000 Accounts Payable | 160.00 | ||||
2050 Credit Card Payable | 617.02 | ||||
2010 Interest Payable | 71.23 | ||||
2100 401k Payable | 138.36 | ||||
2110 FICA Payable | 529.20 | ||||
2125 Wages Payable | 178.00 | ||||
2130 FUTA PAYABLE | 92.71 | ||||
2140 Health Insurance Payable | 1,740.00 | ||||
2160 SUTA PAYABLE | 141.83 | ||||
2170 SWT Withholding | 67.80 | ||||
Net cash provided by Operating Activities | -16,805.79 | ||||
INVESTING ACTIVITIES | |||||
1325 Office Supplies | -69.00 | ||||
1500 Lawn and Landscaping Equipment | -4,500.00 | ||||
1600 Leasehold Improvement | -850.00 | ||||
1700 Office Equipment | -787.50 | ||||
17000 Accumulated Depreciation | 4,249.00 | ||||
1800 Truck | -18,200.00 | ||||
1850 Truck with Snow Plow | -20,000.00 | ||||
Net cash provided by Investing Activities | -40,157.50 | ||||
FINANCING ACTIVITIES | |||||
2180 Notes Payable | 15,375.10 | ||||
3000 Rushing Capital | 58,200.00 | ||||
2190 Current Long-Term Liability | 3,550.23 | ||||
3100 Rushing Draw | -15,613.52 | ||||
Net cash provided by Financing Activities | 61,511.81 | ||||
Net cash increase for period | 4,548.52 | ||||
Cash at end of period | 4,548.52 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started