Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Required: Using the information from previous comprehensive cases, prepare the statement of cash flows for Wayzata Cleaning, Inc. For the cash flows from operating activities,
Required: | Using the information from previous comprehensive cases, prepare the statement of cash flows for Wayzata Cleaning, Inc. | ||||||||||||
For the cash flows from operating activities, use the indirect method. | |||||||||||||
Wayzata Cleaning, Inc. | Wayzata Cleaning, Inc. | ||||||||||||
Income Statement | Balance Sheet | ||||||||||||
For the Month Ended September 30, 2023 | September 30, 2023 | ||||||||||||
Service Revenue | $ 17,000.00 | Assets | 31-Aug-23 | 30-Sep-23 | Liabilities | 31-Aug-23 | 30-Sep-23 | ||||||
Expenses: | Cash | $ 59,150.00 | $ 54,750.00 | Accounts Payable | $ 6,000.00 | $ 16,600.00 | |||||||
Utility Expense | $ 600.00 | Accounts Receivable | $ 6,500.00 | Salaries Payable | $ 400.00 | ||||||||
Advertising Expense | $ 500.00 | Supplies | $ 6,000.00 | $ 6,500.00 | Unearned Service Revenue | $ 7,000.00 | |||||||
Miscellaneous Expense | $ 50.00 | Prepaid Rent | $ 7,500.00 | Total Current Liabilities | $ 6,000.00 | $ 24,000.00 | |||||||
Salary Expense | $ 8,400.00 | Prepaid Insurance | $ 1,100.00 | ||||||||||
Rent Expense | $ 1,500.00 | Total CA | $ 65,150.00 | $ 76,350.00 | |||||||||
Depreciation Expense | $ 450.00 | ||||||||||||
Insurance Expense | $ 100.00 | Cleaning Equipment | 12,000.00 | Equity | |||||||||
Supplies Expense | $ 500.00 | Accumulated Depreciation - Equipment | (200.00) | Common Stock | $ 60,000.00 | $ 78,000.00 | |||||||
Total Expenses | $ 12,100.00 | Truck | 18,000.00 | Retained Earnings | $ - | $ 3,900.00 | |||||||
Net Income | $ 4,900.00 | Accumulated Depreciation - Truck | (250.00) | Total Equity | $ 60,000.00 | $ 81,900.00 | |||||||
Total FA | $ - | $ 29,550.00 | |||||||||||
Total Assets | $ 65,150.00 | $ 105,900.00 | Total Debt + Equity | $ 66,000.00 | $ 105,900.00 | ||||||||
Wayzata Cleaning, Inc. | |||||||||||||
Statement of Retained Earnings | |||||||||||||
For the Month Ended September 30, 2023 | ** The beginning balance sheet (8/31/23) will not balance, since it is not a true balance sheet. We included it on here to help you see the changes since the beginning of the busisiness to create the statement of cash flows. | ||||||||||||
Beginning Retained Earnings | $ - | ||||||||||||
Net Income | $ 4,900.00 | ||||||||||||
Total | $ 4,900.00 | ||||||||||||
Dividends | $ 1,000.00 | ||||||||||||
Ending Retained Earnings | $ 3,900.00 |
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