SlideShare a Scribd company logo
1 of 8
Review
the financial statements in Appendix D.
Calculate
the following: Current ratio, long-term solvency ratio,
contribution ratio, programs and expense ratio, general and
management and expense ratio, fund-raising and expense ratio,
and revenue and expense ratio for the years 2003 and 2004.
Provide
a 200- to 300-word explanation of the importance of each ratio
for all three years listed in Appendix D. Include a statement of
whether the organization’s financial picture has improved or not
within the 3-year period specified in Appendix D.
Calculate
the fixed cost, variable costs, and break-even point for the XYZ
Corporation for the years 2003 and 2004 listed in Appendix D.
Discuss
the purpose, advantages, disadvantages, and type of feedback
provided by a line item, performance, and program budget in a
350 word essay.
Provide
a 350word response to the following: Identify and describe two
types of traditional approaches to fund development, and two
types of nontraditional approaches to fund development that are
appropriate for the XYZ Corporation, and provide a conclusion
of the organization’s current and future financial picture.
Format
all written portions consistent with APA guidelines.
ASSOCIATE LEVEL MATERIAL: APPENDIX D
XYZ NONPROFIT CORPORATION
STATEMENT OF CASH FLOW
2002 (A)
2003 (A)
2004 (A)
CASH FLOW FROM OPERATING ACTIVITIES
Excess revenues over expenses
($19,943.00)
($72,420.00)
$219,112.00
Adjustments to reconcile cash provided (used) in operations
Depreciation
$21,311.00
$26,396.00
$36,452.00
Decrease (increase) in accounts receivable
($38,475.00)
$132,160.00
($110,950.00)
Decrease (increase) in prepaid expenses
$307.00
($314.00)
($2,640.00)
Increase (decrease) in accounts payable
$41,755.00
($34,875.00)
$64,250.00
Increase (decrease) in accrued payroll and related expenses
$5,976.00
($11,934.00)
$20,405.00
Decrease (increase) in other assets
$0.00
$0.00
($116.00)
Net cash provided (used) in operations
$10,931.00
$39,013.00
$226,513.00
CASH FLOW FROM INVESTING ACTIVITIES
Acquisition of capital items
($248,787.00)
($17,227.00)
($154,649.00)
Net cash used by investing activities
($248,787.00)
($17,227.00)
($154,649.00)
CASH FLOW FROM FINANCING ACTIVITIES
Net proceeds from refinancing of loan
$180,000.00
$3,539.00
$0.00
Decrease in loans
($2,468.00)
($6,997.00)
($7,913.00)
Capital lease obligations
$0.00
$0.00
$2,243.00
Principle payments on capital lease obligation
$0.00
$0.00
($127.00)
Net cash provided (used) in financing activities
$177,532.00
($3,458.00)
($5,797.00)
Net increase (decrease) in cash
($60,324.00)
$18,328.00
$66,067.00
Cash, beginning of year
$62,900.00
$2,576.00
$20,904.00
Cash, end of year
$2,576.00
$20,904.00
$86,971.00
Reviewthe financial statements in Appendix D.Calculatethe .docx

More Related Content

Similar to Reviewthe financial statements in Appendix D.Calculatethe .docx

RBC Capital Markets' Global Industrials Conference
RBC Capital Markets' Global Industrials ConferenceRBC Capital Markets' Global Industrials Conference
RBC Capital Markets' Global Industrials Conference
ProgressiveWaste
 
YMCA Change Action Project Presentation
YMCA Change Action Project PresentationYMCA Change Action Project Presentation
YMCA Change Action Project Presentation
Gregory Boyes
 
Assignment 02 BU350 Organizational Behavior Directions Sou.docx
Assignment 02 BU350 Organizational Behavior   Directions  Sou.docxAssignment 02 BU350 Organizational Behavior   Directions  Sou.docx
Assignment 02 BU350 Organizational Behavior Directions Sou.docx
fredharris32
 
Mycc fy15 q4 earnings presentation
Mycc fy15 q4 earnings presentationMycc fy15 q4 earnings presentation
Mycc fy15 q4 earnings presentation
clubcorp
 
Discussion Board RubricProficientNoviceIntroduction an.docx
Discussion Board RubricProficientNoviceIntroduction an.docxDiscussion Board RubricProficientNoviceIntroduction an.docx
Discussion Board RubricProficientNoviceIntroduction an.docx
felipaser7p
 
Hyatt Annual Report Done
Hyatt Annual Report DoneHyatt Annual Report Done
Hyatt Annual Report Done
Sera Köprek
 
Financial statement analysis
Financial statement analysisFinancial statement analysis
Financial statement analysis
kiran bala sahoo
 
Financial statements analysis
Financial statements analysisFinancial statements analysis
Financial statements analysis
navdeep_kumar
 
walt disney Quarter 2004 4th
walt disney  Quarter 2004 4thwalt disney  Quarter 2004 4th
walt disney Quarter 2004 4th
finance7
 

Similar to Reviewthe financial statements in Appendix D.Calculatethe .docx (20)

TRNC Q217 Earnings Presentation
TRNC Q217 Earnings PresentationTRNC Q217 Earnings Presentation
TRNC Q217 Earnings Presentation
 
RBC Capital Markets' Global Industrials Conference
RBC Capital Markets' Global Industrials ConferenceRBC Capital Markets' Global Industrials Conference
RBC Capital Markets' Global Industrials Conference
 
RBC Capital Markets' Global Industrials Conference
RBC Capital Markets' Global Industrials ConferenceRBC Capital Markets' Global Industrials Conference
RBC Capital Markets' Global Industrials Conference
 
YMCA Change Action Project Presentation
YMCA Change Action Project PresentationYMCA Change Action Project Presentation
YMCA Change Action Project Presentation
 
Assignment 02 BU350 Organizational Behavior Directions Sou.docx
Assignment 02 BU350 Organizational Behavior   Directions  Sou.docxAssignment 02 BU350 Organizational Behavior   Directions  Sou.docx
Assignment 02 BU350 Organizational Behavior Directions Sou.docx
 
CHAPTET 15 FINANCIAL STATEMENT ANALYSIS.ppt
CHAPTET 15 FINANCIAL STATEMENT ANALYSIS.pptCHAPTET 15 FINANCIAL STATEMENT ANALYSIS.ppt
CHAPTET 15 FINANCIAL STATEMENT ANALYSIS.ppt
 
Mycc fy15 q4 earnings presentation
Mycc fy15 q4 earnings presentationMycc fy15 q4 earnings presentation
Mycc fy15 q4 earnings presentation
 
Discussion Board RubricProficientNoviceIntroduction an.docx
Discussion Board RubricProficientNoviceIntroduction an.docxDiscussion Board RubricProficientNoviceIntroduction an.docx
Discussion Board RubricProficientNoviceIntroduction an.docx
 
Hyatt Annual Report Done
Hyatt Annual Report DoneHyatt Annual Report Done
Hyatt Annual Report Done
 
Business Finance- Financial Analysis
Business Finance- Financial AnalysisBusiness Finance- Financial Analysis
Business Finance- Financial Analysis
 
Comparative statement
Comparative statementComparative statement
Comparative statement
 
Quintiles Fourth Quarter 2014 Earnings Call
Quintiles Fourth Quarter 2014 Earnings CallQuintiles Fourth Quarter 2014 Earnings Call
Quintiles Fourth Quarter 2014 Earnings Call
 
Financial statement analysis
Financial statement analysisFinancial statement analysis
Financial statement analysis
 
How To Create A Pitch Deck - Sample
How To Create A Pitch Deck - SampleHow To Create A Pitch Deck - Sample
How To Create A Pitch Deck - Sample
 
Equity Consulting Report PowerPoint Presentation Slides
Equity Consulting Report PowerPoint Presentation SlidesEquity Consulting Report PowerPoint Presentation Slides
Equity Consulting Report PowerPoint Presentation Slides
 
Financial statements analysis
Financial statements analysisFinancial statements analysis
Financial statements analysis
 
walt disney Quarter 2004 4th
walt disney  Quarter 2004 4thwalt disney  Quarter 2004 4th
walt disney Quarter 2004 4th
 
Hand book for 6th semester B.Com Bangalore University
Hand book for 6th semester B.Com Bangalore UniversityHand book for 6th semester B.Com Bangalore University
Hand book for 6th semester B.Com Bangalore University
 
Capital return-announcement-with-non-gaaps
Capital return-announcement-with-non-gaapsCapital return-announcement-with-non-gaaps
Capital return-announcement-with-non-gaaps
 
HCS 385 RANK Education Planning--hcs385rank.com
HCS 385 RANK Education Planning--hcs385rank.comHCS 385 RANK Education Planning--hcs385rank.com
HCS 385 RANK Education Planning--hcs385rank.com
 

More from kathyledlow2rr

ScenarioCompany BackgroundPROVISION Healthcare Technologies manu.docx
ScenarioCompany BackgroundPROVISION Healthcare Technologies manu.docxScenarioCompany BackgroundPROVISION Healthcare Technologies manu.docx
ScenarioCompany BackgroundPROVISION Healthcare Technologies manu.docx
kathyledlow2rr
 
Scenario The Registered Nurse arrives to begin the shift on a busy .docx
Scenario The Registered Nurse arrives to begin the shift on a busy .docxScenario The Registered Nurse arrives to begin the shift on a busy .docx
Scenario The Registered Nurse arrives to begin the shift on a busy .docx
kathyledlow2rr
 
Scenario You are the Refinery Emergency Response Coordinator for an.docx
Scenario You are the Refinery Emergency Response Coordinator for an.docxScenario You are the Refinery Emergency Response Coordinator for an.docx
Scenario You are the Refinery Emergency Response Coordinator for an.docx
kathyledlow2rr
 
Scenario An 84-year-old male is admitted today after falling at hom.docx
Scenario An 84-year-old male is admitted today after falling at hom.docxScenario An 84-year-old male is admitted today after falling at hom.docx
Scenario An 84-year-old male is admitted today after falling at hom.docx
kathyledlow2rr
 
sca These are the details of the assignmentsReview the 12 p.docx
sca These are the details of the assignmentsReview the 12 p.docxsca These are the details of the assignmentsReview the 12 p.docx
sca These are the details of the assignmentsReview the 12 p.docx
kathyledlow2rr
 
Sara siempre pierde el autobús escolar para llegar a la escuela..docx
Sara siempre pierde el autobús escolar para llegar a la escuela..docxSara siempre pierde el autobús escolar para llegar a la escuela..docx
Sara siempre pierde el autobús escolar para llegar a la escuela..docx
kathyledlow2rr
 
Running head FINANCIAL PERFORMANCE CITY OF DORAL .docx
Running head FINANCIAL PERFORMANCE CITY OF DORAL                 .docxRunning head FINANCIAL PERFORMANCE CITY OF DORAL                 .docx
Running head FINANCIAL PERFORMANCE CITY OF DORAL .docx
kathyledlow2rr
 
Running Head NEFERTARI1NEFERTARI 3Question I real.docx
Running Head NEFERTARI1NEFERTARI 3Question  I real.docxRunning Head NEFERTARI1NEFERTARI 3Question  I real.docx
Running Head NEFERTARI1NEFERTARI 3Question I real.docx
kathyledlow2rr
 
Running head POLITICAL ROLES IN NATURAL DISASTER MANAGEMENT 1P.docx
Running head POLITICAL ROLES IN NATURAL DISASTER MANAGEMENT   1P.docxRunning head POLITICAL ROLES IN NATURAL DISASTER MANAGEMENT   1P.docx
Running head POLITICAL ROLES IN NATURAL DISASTER MANAGEMENT 1P.docx
kathyledlow2rr
 
Running Head REPRODUCTIVE CHOICES .docx
Running Head REPRODUCTIVE CHOICES                                .docxRunning Head REPRODUCTIVE CHOICES                                .docx
Running Head REPRODUCTIVE CHOICES .docx
kathyledlow2rr
 

More from kathyledlow2rr (20)

ScenarioCompany BackgroundPROVISION Healthcare Technologies manu.docx
ScenarioCompany BackgroundPROVISION Healthcare Technologies manu.docxScenarioCompany BackgroundPROVISION Healthcare Technologies manu.docx
ScenarioCompany BackgroundPROVISION Healthcare Technologies manu.docx
 
Scenario The Registered Nurse arrives to begin the shift on a busy .docx
Scenario The Registered Nurse arrives to begin the shift on a busy .docxScenario The Registered Nurse arrives to begin the shift on a busy .docx
Scenario The Registered Nurse arrives to begin the shift on a busy .docx
 
Scenario You are the Refinery Emergency Response Coordinator for an.docx
Scenario You are the Refinery Emergency Response Coordinator for an.docxScenario You are the Refinery Emergency Response Coordinator for an.docx
Scenario You are the Refinery Emergency Response Coordinator for an.docx
 
Scenario An elderly male was rushed to the emergency room reporting.docx
Scenario An elderly male was rushed to the emergency room reporting.docxScenario An elderly male was rushed to the emergency room reporting.docx
Scenario An elderly male was rushed to the emergency room reporting.docx
 
Scenario The RN is caring for a group of patients with two individu.docx
Scenario The RN is caring for a group of patients with two individu.docxScenario The RN is caring for a group of patients with two individu.docx
Scenario The RN is caring for a group of patients with two individu.docx
 
Scenario An 84-year-old male is admitted today after falling at hom.docx
Scenario An 84-year-old male is admitted today after falling at hom.docxScenario An 84-year-old male is admitted today after falling at hom.docx
Scenario An 84-year-old male is admitted today after falling at hom.docx
 
Scenario 4 A consultant had administered a questionnaire to some .docx
Scenario 4 A consultant had administered a questionnaire to some .docxScenario 4 A consultant had administered a questionnaire to some .docx
Scenario 4 A consultant had administered a questionnaire to some .docx
 
Scenario A public company is changing its mission and business en.docx
Scenario A public company is changing its mission and business en.docxScenario A public company is changing its mission and business en.docx
Scenario A public company is changing its mission and business en.docx
 
sca These are the details of the assignmentsReview the 12 p.docx
sca These are the details of the assignmentsReview the 12 p.docxsca These are the details of the assignmentsReview the 12 p.docx
sca These are the details of the assignmentsReview the 12 p.docx
 
Save the PowerPoint presentation section called Procedures Manual T.docx
Save the PowerPoint presentation section called Procedures Manual T.docxSave the PowerPoint presentation section called Procedures Manual T.docx
Save the PowerPoint presentation section called Procedures Manual T.docx
 
Sanction Mechanisms Please respond to the followingFrom the e-A.docx
Sanction Mechanisms Please respond to the followingFrom the e-A.docxSanction Mechanisms Please respond to the followingFrom the e-A.docx
Sanction Mechanisms Please respond to the followingFrom the e-A.docx
 
Sales Promotion and Digital Marketing Four Seasons Hotel Please .docx
Sales Promotion and Digital Marketing  Four Seasons Hotel Please .docxSales Promotion and Digital Marketing  Four Seasons Hotel Please .docx
Sales Promotion and Digital Marketing Four Seasons Hotel Please .docx
 
Sara siempre pierde el autobús escolar para llegar a la escuela..docx
Sara siempre pierde el autobús escolar para llegar a la escuela..docxSara siempre pierde el autobús escolar para llegar a la escuela..docx
Sara siempre pierde el autobús escolar para llegar a la escuela..docx
 
Sally and Ron have decided to go back to school.  Sally is 28 and Ro.docx
Sally and Ron have decided to go back to school.  Sally is 28 and Ro.docxSally and Ron have decided to go back to school.  Sally is 28 and Ro.docx
Sally and Ron have decided to go back to school.  Sally is 28 and Ro.docx
 
SaaSResearch for an answer in a small research format, Make sure y.docx
SaaSResearch for an answer in a small research format, Make sure y.docxSaaSResearch for an answer in a small research format, Make sure y.docx
SaaSResearch for an answer in a small research format, Make sure y.docx
 
S&J Plumbing, Inc.s 2010 income statement shows a net profit before.docx
S&J Plumbing, Inc.s 2010 income statement shows a net profit before.docxS&J Plumbing, Inc.s 2010 income statement shows a net profit before.docx
S&J Plumbing, Inc.s 2010 income statement shows a net profit before.docx
 
Running head FINANCIAL PERFORMANCE CITY OF DORAL .docx
Running head FINANCIAL PERFORMANCE CITY OF DORAL                 .docxRunning head FINANCIAL PERFORMANCE CITY OF DORAL                 .docx
Running head FINANCIAL PERFORMANCE CITY OF DORAL .docx
 
Running Head NEFERTARI1NEFERTARI 3Question I real.docx
Running Head NEFERTARI1NEFERTARI 3Question  I real.docxRunning Head NEFERTARI1NEFERTARI 3Question  I real.docx
Running Head NEFERTARI1NEFERTARI 3Question I real.docx
 
Running head POLITICAL ROLES IN NATURAL DISASTER MANAGEMENT 1P.docx
Running head POLITICAL ROLES IN NATURAL DISASTER MANAGEMENT   1P.docxRunning head POLITICAL ROLES IN NATURAL DISASTER MANAGEMENT   1P.docx
Running head POLITICAL ROLES IN NATURAL DISASTER MANAGEMENT 1P.docx
 
Running Head REPRODUCTIVE CHOICES .docx
Running Head REPRODUCTIVE CHOICES                                .docxRunning Head REPRODUCTIVE CHOICES                                .docx
Running Head REPRODUCTIVE CHOICES .docx
 

Recently uploaded

Salient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functionsSalient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functions
KarakKing
 

Recently uploaded (20)

On_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptx
On_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptxOn_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptx
On_Translating_a_Tamil_Poem_by_A_K_Ramanujan.pptx
 
Plant propagation: Sexual and Asexual propapagation.pptx
Plant propagation: Sexual and Asexual propapagation.pptxPlant propagation: Sexual and Asexual propapagation.pptx
Plant propagation: Sexual and Asexual propapagation.pptx
 
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdfUnit 3 Emotional Intelligence and Spiritual Intelligence.pdf
Unit 3 Emotional Intelligence and Spiritual Intelligence.pdf
 
SOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning PresentationSOC 101 Demonstration of Learning Presentation
SOC 101 Demonstration of Learning Presentation
 
Micro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdfMicro-Scholarship, What it is, How can it help me.pdf
Micro-Scholarship, What it is, How can it help me.pdf
 
Fostering Friendships - Enhancing Social Bonds in the Classroom
Fostering Friendships - Enhancing Social Bonds  in the ClassroomFostering Friendships - Enhancing Social Bonds  in the Classroom
Fostering Friendships - Enhancing Social Bonds in the Classroom
 
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptxHMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
HMCS Max Bernays Pre-Deployment Brief (May 2024).pptx
 
FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024FSB Advising Checklist - Orientation 2024
FSB Advising Checklist - Orientation 2024
 
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptxHMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
HMCS Vancouver Pre-Deployment Brief - May 2024 (Web Version).pptx
 
How to Give a Domain for a Field in Odoo 17
How to Give a Domain for a Field in Odoo 17How to Give a Domain for a Field in Odoo 17
How to Give a Domain for a Field in Odoo 17
 
This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.This PowerPoint helps students to consider the concept of infinity.
This PowerPoint helps students to consider the concept of infinity.
 
Salient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functionsSalient Features of India constitution especially power and functions
Salient Features of India constitution especially power and functions
 
Food safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdfFood safety_Challenges food safety laboratories_.pdf
Food safety_Challenges food safety laboratories_.pdf
 
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
Sensory_Experience_and_Emotional_Resonance_in_Gabriel_Okaras_The_Piano_and_Th...
 
Key note speaker Neum_Admir Softic_ENG.pdf
Key note speaker Neum_Admir Softic_ENG.pdfKey note speaker Neum_Admir Softic_ENG.pdf
Key note speaker Neum_Admir Softic_ENG.pdf
 
Application orientated numerical on hev.ppt
Application orientated numerical on hev.pptApplication orientated numerical on hev.ppt
Application orientated numerical on hev.ppt
 
Accessible Digital Futures project (20/03/2024)
Accessible Digital Futures project (20/03/2024)Accessible Digital Futures project (20/03/2024)
Accessible Digital Futures project (20/03/2024)
 
Sociology 101 Demonstration of Learning Exhibit
Sociology 101 Demonstration of Learning ExhibitSociology 101 Demonstration of Learning Exhibit
Sociology 101 Demonstration of Learning Exhibit
 
80 ĐỀ THI THỬ TUYỂN SINH TIẾNG ANH VÀO 10 SỞ GD – ĐT THÀNH PHỐ HỒ CHÍ MINH NĂ...
80 ĐỀ THI THỬ TUYỂN SINH TIẾNG ANH VÀO 10 SỞ GD – ĐT THÀNH PHỐ HỒ CHÍ MINH NĂ...80 ĐỀ THI THỬ TUYỂN SINH TIẾNG ANH VÀO 10 SỞ GD – ĐT THÀNH PHỐ HỒ CHÍ MINH NĂ...
80 ĐỀ THI THỬ TUYỂN SINH TIẾNG ANH VÀO 10 SỞ GD – ĐT THÀNH PHỐ HỒ CHÍ MINH NĂ...
 
ICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptxICT Role in 21st Century Education & its Challenges.pptx
ICT Role in 21st Century Education & its Challenges.pptx
 

Reviewthe financial statements in Appendix D.Calculatethe .docx

  • 1. Review the financial statements in Appendix D. Calculate the following: Current ratio, long-term solvency ratio, contribution ratio, programs and expense ratio, general and management and expense ratio, fund-raising and expense ratio, and revenue and expense ratio for the years 2003 and 2004. Provide a 200- to 300-word explanation of the importance of each ratio for all three years listed in Appendix D. Include a statement of whether the organization’s financial picture has improved or not within the 3-year period specified in Appendix D. Calculate the fixed cost, variable costs, and break-even point for the XYZ Corporation for the years 2003 and 2004 listed in Appendix D. Discuss the purpose, advantages, disadvantages, and type of feedback provided by a line item, performance, and program budget in a 350 word essay. Provide a 350word response to the following: Identify and describe two types of traditional approaches to fund development, and two types of nontraditional approaches to fund development that are appropriate for the XYZ Corporation, and provide a conclusion of the organization’s current and future financial picture. Format all written portions consistent with APA guidelines.
  • 2. ASSOCIATE LEVEL MATERIAL: APPENDIX D XYZ NONPROFIT CORPORATION STATEMENT OF CASH FLOW 2002 (A) 2003 (A) 2004 (A) CASH FLOW FROM OPERATING ACTIVITIES
  • 3. Excess revenues over expenses ($19,943.00) ($72,420.00) $219,112.00 Adjustments to reconcile cash provided (used) in operations Depreciation $21,311.00 $26,396.00 $36,452.00 Decrease (increase) in accounts receivable ($38,475.00) $132,160.00 ($110,950.00) Decrease (increase) in prepaid expenses $307.00 ($314.00) ($2,640.00) Increase (decrease) in accounts payable $41,755.00 ($34,875.00) $64,250.00
  • 4. Increase (decrease) in accrued payroll and related expenses $5,976.00 ($11,934.00) $20,405.00 Decrease (increase) in other assets $0.00 $0.00 ($116.00) Net cash provided (used) in operations $10,931.00 $39,013.00 $226,513.00 CASH FLOW FROM INVESTING ACTIVITIES Acquisition of capital items
  • 5. ($248,787.00) ($17,227.00) ($154,649.00) Net cash used by investing activities ($248,787.00) ($17,227.00) ($154,649.00) CASH FLOW FROM FINANCING ACTIVITIES Net proceeds from refinancing of loan $180,000.00 $3,539.00 $0.00 Decrease in loans ($2,468.00)
  • 6. ($6,997.00) ($7,913.00) Capital lease obligations $0.00 $0.00 $2,243.00 Principle payments on capital lease obligation $0.00 $0.00 ($127.00) Net cash provided (used) in financing activities $177,532.00 ($3,458.00) ($5,797.00) Net increase (decrease) in cash ($60,324.00) $18,328.00
  • 7. $66,067.00 Cash, beginning of year $62,900.00 $2,576.00 $20,904.00 Cash, end of year $2,576.00 $20,904.00 $86,971.00