Question: Check Figures: 2015 Net Cash from Operating Activities $ 20,775,751 2014 Net Cash from Investing Activities $ (2,575,449) 2015 Net Increase (Decrease) in Cash $
| Check Figures: | |
| 2015 Net Cash from Operating Activities | $ 20,775,751 |
| 2014 Net Cash from Investing Activities | $ (2,575,449) |
| 2015 Net Increase (Decrease) in Cash | $ 213,488 |
can someone build statement of cash flows with the following trial balance?
| Chester, Inc. | |||
| Trial Balances for years ending December 31, 2013, 2014 and 2015 | |||
| Account Description | 2,013 | 2014 | 2015 |
| Accounts Payable | (8,934,591) | (19,488,866) | (12,850,648) |
| Accounts Receivable | 20,513,628 | 56,472,091 | 49,042,528 |
| Accum. Depreciation | (205,000) | (786,102) | (1,403,257) |
| Administrative Wages Expense | 21,094,132 | 18,344,399 | 19,706,506 |
| Advertising Expense | 1,121,425 | 1,161,276 | 1,058,391 |
| Allowance for Doubtful Accounts | (1,578,525) | (2,387,691) | (2,942,552) |
| Auto Expenses | 261,218 | 235,763 | 214,001 |
| Bad Debt Expense | 2,028,032 | 5,875,403 | 13,900,800 |
| Bonus Expense | 0 | 504,000 | 459,000 |
| Bonuses payable | 0 | (504,000) | (459,000) |
| Buildings and Land Improvements | 779,882 | 698,775 | 833,775 |
| Cash on Hand | $2,483 | $2,459 | $2,511 |
| Checking Account - Operating | 247,646 | 252,858 | 243,892 |
| Common Stock | (10,131,250) | (10,131,250) | (10,131,250) |
| Cost of Goods Sold | 176,961,437 | 161,029,981 | 179,103,248 |
| Current Portion LT Note Payable | 0 | (677,640) | (721,480) |
| Depreciation Expense | 166,250 | 581,102 | 617,155 |
| Dividend payable | (6,000,000) | (15,250,000) | (15,000,000) |
| Dividends | 6,000,000 | 15,250,000 | 15,000,000 |
| Federal Payroll Taxes Payable | (7,541) | (132,256) | (99,192) |
| FICA Employee Withholding | (1,648) | (9,452) | (7,089) |
| FICA Employer Withholding | (1,648) | (9,452) | (7,089) |
| Freight | 5,378,689 | 4,749,095 | 4,325,068 |
| Income from Investments | (665,079) | (658,672) | (549,387) |
| Income Tax Expense - Federal | 2,956,250 | 14,142,240 | 7,269,540 |
| Income Tax Expense - State | 536,250 | 2,503,200 | 1,258,000 |
| Income Taxes Receivable/Payable | 0 | (3,205,440) | (6,011,540) |
| Insurance Expense | 1,067,428 | 1,045,085 | 951,774 |
| Interest Expense | 1,093,750 | 3,373,056 | 2,942,147 |
| Interest Income | (255,379) | (147,707) | (142,168) |
| Interest payable | 0 | (470,311) | (568,429) |
| Inventory | 23,531,507 | 75,351,471 | 65,990,780 |
| Investments - Trading | 6,935,712 | 6,850,198 | 6,978,923 |
| Land | 146,250 | 131,040 | 131,040 |
| Legal and Professional Expense | 4,506,417 | 11,037,039 | 8,987,069 |
| Line of Credit | (12,500,000) | (52,231,360) | (47,481,737) |
| Long-Term Note Payable | (12,762,360) | (12,040,880) | |
| Loss on Legal Settlement | 23,965,000 | - | - |
| Machinery, Equipment, Office Furniture | 541,522 | 3,280,589 | 3,280,589 |
| Maintenance Expense | 76,420 | 96,020 | 87,641 |
| Medicare Employer Withholding | (730) | (12,785) | (9,589) |
| Medicare Withholding | (730) | (12,785) | (9,589) |
| Miscellaneous Office Expense | 21,279 | 27,803 | 25,390 |
| MMKT Accounts | 806,288 | 983,161 | 1,205,563 |
| Office Supplies | 9,259 | 9,565 | 9,182 |
| Other Noncurrent Assets | 67,301 | - | - |
| Other Receivables | 0 | 1,400,000 | 1,200,000 |
| Paid-in Capital | (9,278,750) | (9,278,750) | (9,278,750) |
| Payroll Tax Expense | 1,938,736 | 1,767,149 | 1,609,342 |
| Pension/Profit-Sharing Plan Ex | 3,750,000 | 3,696,000 | 3,366,000 |
| Phone | 95,467 | 57,911 | 53,651 |
| Postal | 160,042 | 87,140 | 79,360 |
| Prepaid Insurance | 1,829,143 | 2,830,474 | 2,667,722 |
| Prepaid Rent | 250,000 | - | - |
| Property Tax Expense | 100,619 | 110,252 | 101,319 |
| Rent or Lease Expense | 3,254,357 | 1,370,273 | 2,230,615 |
| Research and Development | 38,639,554 | 532,425 | 3,080,313 |
| Reserve for Inventory Obsolescence | (3,765,000) | (12,136,103) | (10,558,525) |
| Retained Earnings (Beginning Balance) | (2,773,900) | ???? | ???? |
| Sales | (307,716,148) | (271,839,067) | (288,876,206) |
| Sales Returns | 5,621,979 | 12,432,247 | 23,110,096 |
| State Payroll Taxes Payable | (3,519) | (61,630) | (46,200) |
| Unrealized (Gains) and Losses - Investments | 64,288 | 85,514 | (128,725) |
| Utilities | 169,554 | 170,765 | 155,600 |
| Wages Payable | (36,838) | (264,513) | (198,384) |
| Warehouse Salaries | 5,791,730 | 5,848,120 | 5,270,689 |
| Warranty Expense | 1,375,352 | 1,297,104 | 1,422,381 |
| 0 | 3,214,851 | 8,449,935 | |
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
