Answered step by step
Verified Expert Solution
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 | $ | 24,707 | ||||
Net sales | 18,393 | |||||
Total revenue | 43,100 | |||||
Cost of goods sold | $ | 14,652 | ||||
Depreciation expenseOffice equipment | 360 | |||||
Depreciation expenseComputer equipment | 1,230 | |||||
Wages expense | 2,950 | |||||
Insurance expense | 485 | |||||
Rent expense | 1,975 | |||||
Computer supplies expense | 1,275 | |||||
Advertising expense | 590 | |||||
Mileage expense | 310 | |||||
Repairs expenseComputer | 920 | |||||
Total expenses | 24,747 | |||||
Net income | $ | 18,353 | ||||
BUSINESS SOLUTIONS | |||||||||||
Comparative Balance Sheets | |||||||||||
December 31, 2019, and March 31, 2020 | |||||||||||
Mar. 31, 2020 | Dec. 31, 2019 | ||||||||||
Assets | |||||||||||
Cash | $ | 79,737 | $ | 58,002 | |||||||
Accounts receivable | 24,367 | 4,968 | |||||||||
Inventory | 674 | 0 | |||||||||
Computer supplies | 2,085 | 550 | |||||||||
Prepaid insurance | 1,060 | 1,645 | |||||||||
Prepaid rent | 815 | 815 | |||||||||
Total current assets | 108,738 | 65,980 | |||||||||
Office equipment | 7,500 | 7,500 | |||||||||
Accumulated depreciationOffice equipment | (720 | ) | (360 | ) | |||||||
Computer equipment | 19,700 | 19,700 | |||||||||
Accumulated depreciationComputer equipment | (2,460 | ) | (1,230 | ) | |||||||
Total assets | $ | 132,758 | $ | 91,590 | |||||||
Liabilities and Equity | |||||||||||
Accounts payable | $ | 0 | $ | 1,130 | |||||||
Wages payable | 945 | 600 | |||||||||
Unearned computer service revenue | 0 | 2,000 | |||||||||
Total current liabilities | 945 | 3,730 | |||||||||
Equity | |||||||||||
Common stock | 110,000 | 80,000 | |||||||||
Retained earnings | 21,813 | 7,860 | |||||||||
Total liabilities and equity | $ | 132,758 | $ | 91,590 | |||||||
Required: 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 $30,000 to the business in exchange for additional stock in the first quarter of 2020 and has received $4,400 in cash dividends. (Amounts to be deducted should be indicated with a minus sign.)
$24,707 18,393 43,100 For Three Months Ended March 31, 2020 Computer services revenue Net sales Total revenue Cost of goods sold $ 14,652 Depreciation expense-office equipment 360 Depreciation expense-Computer equipment 1,230 Wages expense 2,950 Insurance expense 485 Rent expense 1,975 Computer supplies expense 1,275 Advertising expense 590 Mileage expense 310 Repairs expense-Computer 920 Total expenses Net income 24,747 $18,353 Dec. 31, 2019 BUSINESS SOLUTIONS Comparative Balance Sheets December 31, 2019, and March 31, 2020 Mar. 31, 2020 Assets Cash $ 79,737 Accounts receivable 24,367 Inventory 674 Computer supplies 2,085 Prepaid insurance 1,060 Prepaid rent 815 Total current assets 108,738 Office equipment 7,500 Accumulated depreciation-office equipment (720) Computer equipment 19,700 Accumulated depreciation-Computer equipment (2,460) Total assets $ 132,758 Liabilities and Equity Accounts payable Wages payable Unearned computer service revenue Total current liabilities 945 Equity Common stock 110,000 Retained earnings 21,813 Total liabilities and equity $132,758 $58,002 4,968 0 550 1,645 815 65,980 7,500 (360) 19,700 (1,230) $91,590 945 $ 1,130 600 2,000 3,730 80,000 7,860 $91,590 Required: 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 $30,000 to the business in exchange for additional stock in the first quarter of 2020 and has received $4,400 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 Adjustments to reconcile net income to net cash provided by operating activities Depreciation expense-Office equipment Depreciation expense-Computer equipment Increase in accounts receivable Increase in inventory Increase in computer supplies Decrease in prepaid insurance Decrease in accounts payable Increase in wages payable Net cash provided by operating activities Cash flows from investing activities Net cash used in investing activities Cash flows from financing activities Cash balance at December 31, 2019 Cash balance at March 31, 2020Step 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