Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Santana Rey, owner of Business Solutions, decides to prepare a statement of cash flows for her business using the following financial data. BUSINESS SOLUTIONS Income

Santana Rey, owner of Business Solutions, decides to prepare a statement of cash flows for her business using the following financial data.

BUSINESS SOLUTIONS
Income Statement
For Three Months Ended March 31, 2020
Computer services revenue $ 24,507
Net sales 17,793
Total revenue 42,300
Cost of goods sold $ 14,352
Depreciation expenseOffice equipment 320
Depreciation expenseComputer equipment 1,170
Wages expense 2,450
Insurance expense 485
Rent expense 1,775
Computer supplies expense 1,215
Advertising expense 550
Mileage expense 280
Repairs expenseComputer 930
Total expenses 23,527
Net income $ 18,773

BUSINESS SOLUTIONS
Comparative Balance Sheets
December 31, 2019, and March 31, 2020
Mar. 31, 2020 Dec. 31, 2019
Assets
Cash $ 79,947 $ 59,952
Accounts receivable 24,467 5,268
Inventory 614 0
Computer supplies 2,015 490
Prepaid insurance 1,060 1,625
Prepaid rent 745 745
Total current assets 108,848 68,080
Office equipment 7,500 7,500
Accumulated depreciationOffice equipment (640 ) (320 )
Computer equipment 19,000 19,000
Accumulated depreciationComputer equipment (2,340 ) (1,170 )
Total assets $ 132,368 $ 93,090
Liabilities and Equity
Accounts payable $ 0 $ 1,150
Wages payable 935 580
Unearned computer service revenue 0 2,200
Total current liabilities 935 3,930
Equity
Common stock 109,000 81,000
Retained earnings 22,433 8,160
Total liabilities and equity $ 132,368 $ 93,090

Prepare a statement of cash flows for Business Solutions using the indirect method for the three months ended March 31, 2020. Owner Santana Rey contributed $28,000 to the business in exchange for additional stock in the first quarter of 2020 and has received $4,500 in cash dividends. (Amounts to be deducted should be indicated with a minus sign.)

BUSINESS SOLUTIONS
Statement of Cash Flows (Indirect)
For Quarter Ended March 31, 2020
Cash flows from operating activities
Net income
Adjustments to reconcile net income to net cash provided by operating activities
Depreciation expenseOffice equipment
Depreciation expenseComputer equipment
Increase in accounts receivable
Increase in inventory
Increase in computer supplies
Increase in prepaid insurance
Decrease in accounts payable
Increase in wages payable
Decrease in unearned computer service revenue
Net cash used by operating activities $0
Cash flows from investing activities
Net cash used in investing activities
Cash flows from financing activities
Cash received from stock issuance
Cash paid for dividends
Net cash provided by financing activities 0
Net increase in cash $0
Cash balance at December 31, 2019
Cash balance at March 31, 2020 $0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

GAO Financial Audit Manual Volume 3 June 2018

Authors: United States Government GAO

2018 Edition

979-8733166001

More Books

Students also viewed these Accounting questions