Cash Flow Example

Joe Doe DBA Machinery Statement of Cash Flows Year Ended December 31, 2006

Operating Cash Flow
Net Income After Tax $3,400.00
Depreciation $400.00
Increase in Accounts Receivable ($4,100.00)
Increase in Inventory ($1,800.00)
Decrease in Accounts Payable ($2,300.00)
Increase in Accrued Expenses $400.00
TOTAL OPERATING CASH FLOW ($400.00)
Investing Cash Flow
Purchase of Equipment ($10,000.00)
Decrease in Notes Receivable $500.00
TOTAL INVESTING CASH FLOW ($9,500.00)
Financing Cash Flow
Increase in Long Term Notes Payable $12,600.00
Increase in Term Loan $2,400.00
Conversion of Note to Shareholder to Paid in Capital $0
Total Financing Cash Flow $15,000.00
TOTAL CASH FLOW $5,100.00
Cash at Beginning of Period $10.00
Cash at end of period $5,200.00