Prepare the statement of cash flows.(explaining how each filed is calculated) Complete the statement one section at a time, beginning with the heading and cash flows from operating activities. (Use a minus sign or parentheses for a decrease in cash. If a box is not used in the table leave the box empty; do not select a label or enter a zero. Complete all answer boxes in the final section, though. Enter a "0" for any zero cash balance.)
a.Receives a $20,000 contribution from Rafael Snapton and issues common stock to Rafael Snapton.
b. Purchases $400 of office supplies on account.
c. Pays cash of $15,000 to acquire a lot next to campus.
d. Locates apartments for clients and receives cash of $ 2,600
e. Pays $350 on the accounts payable the business created in Transaction (b).
f. Pays cash expenses for office rent $300 and utilities, $50.
g.Pays cash dividends of $1,800 to stockholders.
ASSETS |
= |
LIAB. |
+ |
EQUITY |
|||||||||||||
Contributed |
|||||||||||||||||
Capital |
+ |
Retained Earnings |
|||||||||||||||
Cash |
+ |
Office |
+ |
Land |
= |
Accounts |
+ |
Common |
- |
Dividends |
+ |
Service |
- |
Rent |
- |
Utilities |
|
Supplies |
Payable |
Stock |
Revenue |
Expense |
Expense |
||||||||||||
(a) |
20,000 |
+ |
+ |
= |
+ |
20,000 |
- |
+ |
- |
- |
(b) |
+ |
400 |
+ |
= |
400 |
+ |
- |
+ |
- |
- |
|||||||
Bal. |
20,000 |
+ |
400 |
+ |
0 |
= |
400 |
+ |
20,000 |
- |
0 |
+ |
0 |
- |
0 |
- |
0 |
(c) |
(15,000) |
+ |
+ |
15,000 |
= |
+ |
- |
+ |
- |
- |
|||||||
Bal. |
5,000 |
+ |
400 |
+ |
15,000 |
= |
400 |
+ |
20,000 |
- |
0 |
+ |
0 |
- |
0 |
- |
0 |
(d) |
2,600 |
+ |
+ |
= |
+ |
- |
+ |
2,600 |
- |
- |
|||||||
Bal. |
7,600 |
+ |
400 |
+ |
15,000 |
= |
400 |
+ |
20,000 |
- |
0 |
+ |
2,600 |
- |
0 |
- |
0 |
(e) |
(350) |
+ |
+ |
= |
(350) |
+ |
- |
+ |
- |
- |
|||||||
Bal. |
7,250 |
+ |
400 |
+ |
15,000 |
= |
50 |
+ |
20,000 |
- |
0 |
+ |
2,600 |
- |
0 |
- |
0 |
(f) |
(350) |
+ |
+ |
= |
+ |
- |
+ |
- |
300 |
- |
50 |
||||||
Bal. |
6,900 |
+ |
400 |
+ |
15,000 |
= |
50 |
+ |
20,000 |
- |
0 |
+ |
2,600 |
- |
300 |
- |
50 |
(g) |
(1,800) |
+ |
+ |
= |
+ |
- |
1,800 |
+ |
- |
- |
|||||||
Bal. |
5,100 |
+ |
400 |
+ |
15,000 |
= |
50 |
+ |
20,000 |
- |
1,800 |
+ |
2,600 |
- |
300 |
- |
50 |
$20,500 |
= |
$20,500 |
Payments: |
||||
To suppliers |
||||
Net cash provided (used) by operating activities |
Cash flows from investing activities: |
||||
Acquisition of land |
||||
Net cash provided (used) by investing activities |
---- |
Net increase (decrease) in cash |
----- |
|||
Cash balance, July 1, 2018 |
||||
Cash balance, July 31, 2018 |
$--- |
Cashflow Statement | ||||||
Cashflows from Operating activities: | ||||||
Cash received from client | 2600 | |||||
Cash paid form supplies | -350 | |||||
Cash paid for rent | -300 | |||||
Cash paid for utilities | -50 | |||||
Net cash provided from Operating activities | 1900 | |||||
Cashflows from Investing activities: | ||||||
Land purchased | -15000 | |||||
Net cash used in investing activities | -15000 | |||||
Cashflows from Financing activities: | ||||||
Issue of Common Stock | 20000 | |||||
Dividend paid | -1800 | |||||
Net Cash provided from financing activities | 18200 | |||||
Net cash icnrease | 5100 | |||||
Beginning balancne of cash | 0 | |||||
Ending balance of cash | 5100 | |||||
Get Answers For Free
Most questions answered within 1 hours.