Question: 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
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
