In: Accounting
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 | $ | 25,207 | ||||
Net sales | 18,593 | |||||
Total revenue | 43,800 | |||||
Cost of goods sold | $ | 14,552 | ||||
Depreciation expense—Office equipment | 360 | |||||
Depreciation expense—Computer equipment | 1,220 | |||||
Wages expense | 2,650 | |||||
Insurance expense | 545 | |||||
Rent expense | 2,375 | |||||
Computer supplies expense | 1,275 | |||||
Advertising expense | 510 | |||||
Mileage expense | 310 | |||||
Repairs expense—Computer | 910 | |||||
Total expenses | 24,707 | |||||
Net income | $ | 19,093 | ||||
BUSINESS SOLUTIONS | |||||||||||
Comparative Balance Sheets | |||||||||||
December 31, 2019, and March 31, 2020 | |||||||||||
Mar. 31, 2020 | Dec. 31, 2019 | ||||||||||
Assets | |||||||||||
Cash | $ | 76,327 | $ | 52,972 | |||||||
Accounts receivable | 23,667 | 5,168 | |||||||||
Inventory | 644 | 0 | |||||||||
Computer supplies | 2,015 | 500 | |||||||||
Prepaid insurance | 1,060 | 1,625 | |||||||||
Prepaid rent | 805 | 805 | |||||||||
Total current assets | 104,518 | 61,070 | |||||||||
Office equipment | 7,000 | 7,000 | |||||||||
Accumulated depreciation—Office equipment | (720 | ) | (360 | ) | |||||||
Computer equipment | 19,600 | 19,600 | |||||||||
Accumulated depreciation—Computer equipment | (2,440 | ) | (1,220 | ) | |||||||
Total assets | $ | 127,958 | $ | 86,090 | |||||||
Liabilities and Equity | |||||||||||
Accounts payable | $ | 0 | $ | 1,180 | |||||||
Wages payable | 905 | 550 | |||||||||
Unearned computer service revenue | 0 | 2,100 | |||||||||
Total current liabilities | 905 | 3,830 | |||||||||
Equity | |||||||||||
Common stock | 104,000 | 74,000 | |||||||||
Retained earnings | 23,053 | 8,260 | |||||||||
Total liabilities and equity | $ | 127,958 | $ | 86,090 | |||||||
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
$4,300 in cash dividends. (Amounts to be deducted should be
indicated with a minus sign.)