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 blur-text-image
Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!