Statementof Cash Flows
Statementof Cash Flows
Statementof Cash Flows
TOTAL
Cash flows from operating activities
Profit for the year 29,337.84
Adjustments for non-cash income and expenses:
Accounts Receivable (A/R) -61,894.55
Inventory -25,489.08
Prepaid Dues & Subscription -100.00
Prepaid Office Rent -2,100.00
Supplies on hand -225.00
Accumulated depreciation on property, plant and equipment 5,400.00
Accounts Payable (A/P) 36,440.71
Costco Business CITI 20,292.04
Income Taxes Payable 850.00
Salaries Payable 8,500.00
Unearned Consulting Fees 1,550.00
Total Adjustments for non-cash income and expenses: -16,775.88
Net cash from operating activities PHP12,561.96
Cash flows from investing activities
Equipment -18,000.00
Net cash used in investing activities PHP -18,000.00
Cash flows from financing activities
Opening Balance Equity 0.00
Retained Earnings 5,700.00
Share capital 34,415.00
Net cash used in financing activities PHP40,115.00
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS PHP34,676.96
CASH AND CASH EQUIVALENTS AT END OF YEAR PHP34,676.96