W&J CONSTRUCTION CORPORATION
<br />STATEMENTS OF CASH FLOWS
<br />For the Years Ended December 31,
<br />CASH FLOWS FROM OPERATING ACTIVITIES
<br />Net income
<br />Adjustments to reconcile net income to net cash
<br />provided by operating activities:
<br />Depreciation and amortization
<br />Proceeds from insurance settlement for property
<br />and equipment
<br />Gain on insurance settlement of property and
<br />equipment
<br />(Increase) decrease in assets:
<br />Contract receivables
<br />Cost and estimated earnings in excess in
<br />billings on uncompleted contracts
<br />Prepaid expenses
<br />Increase (decrease) in liabilities:
<br />Accounts payable
<br />Accrued expenses
<br />Advances received on contracts
<br />Billings in excess of costs and estimated
<br />earnings on uncompleted contracts
<br />Net cash provided by operating activities
<br />CASH FLOWS FROM INVESTING ACTIVITIES
<br />Purchase of property and equipment
<br />CASH FLOWS FROM FINANCING ACTIVITIES'
<br />Changes in restricted cash
<br />Net activity on line of credit
<br />Payment on loan from stockholder
<br />Payments on longterm debt
<br />Stockholder distributions
<br />Net cash used in financing activities
<br />NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
<br />CASH AND CASH EQUIVALENTS, beginning of the year
<br />CASH AND CASH EQUIVALENTS, end of the year
<br />2017 2016
<br />$ 1,921,905 $ 1,462,331
<br />96,531 86,744
<br />11,890
<br />(8,835)
<br />(1,834, 516) (66,042)
<br />(30,234) 44,966
<br />(14, 851) -
<br />1,134,114 113,807
<br />(12,360) (158,480)
<br />(901,474) 901,474
<br />348,609 346,619
<br />707,724 2,734,474
<br />(127,508) (36,280)
<br />281,477
<br />(281,477)
<br />-
<br />(400,000)
<br />-
<br />(95,709)
<br />(25, 525)
<br />(18, 604)
<br />(2,380,651)
<br />(661,117)
<br />(2,124,699)
<br />(1,456,907)
<br />(1,544,483)
<br />1,241,287
<br />1,648,760
<br />407,473
<br />$ 104,277 $
<br />1,648,760
<br />SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
<br />Cash paid for interest $ 5,600 $ 17,152
<br />NON-CASH OPERATING AND FINANCING ACTIVITIES:
<br />Note payable for the purchase of a vehicle $ 35,704 $ 34,220
<br />6
<br />See accompanying notes and independent accountant's review report.
<br />
|