Question
How would I do direct and indirect cashflow and what would the income statement look at 31st Nov The company is a merchandiser, i.e. it
How would I do direct and indirect cashflow and what would the income statement look at 31st Nov
The company is a merchandiser, i.e. it purchases inventory at wholesale and sells it at retail. As of the 1st of November the companys balance sheet was as shown next: Balance Sheet as of November
1 ASSETS LIABILITIES AND EQUITY
Cash $100,000
Accounts payable $300,000
Bank CD 250,000
Shareholder loan payable 200,000
Accounts receivable 550,000
Salaries payable 40,000
Inventory 700,000
Common stock 600,000
Property, plant & equipment 2,300,000
Additional paid-in capital 2,400,000
Investment land 900,000
Retained earnings 1,260,000
Total assets $4,800,000
Total liabilities and equity $4,800,000
During the month of November, the following transactions were recorded:
1. Supplies purchased on account, $45,000
2. Received payments from accounts receivable customers, $475,000
3. Paid salaries previously accrued, $40,000
4. Incurred administrative expenses, recorded to accounts payable, $65,000
5. Made payments on account for accounts payable, $110,000
6. Purchased inventory on account, $185,000
7. Received payments from accounts receivable customers, $317,000
8. Purchased supplies for cash, $18,000
9. Sold inventory on account for $309,000 (cost of the inventory was $204,000)
10. Received interest income from bank CD of $2,300
11. Paid income tax of $8,700
12. Sold inventory for cash for $36,000 less 2% discount (cost of the inventory was $24,000)
13. Made payment on shareholder loan of $90,000 ($50,000 to principal, $40,000 to interest expense)
14. Sold portion of investment land for cash $800,000 (cost base was $720,000)
15. Received cash from new shareholders of $900,000 ($150,000 par value + $750,000 of additional paid-in capital)
16. Purchased equipment for $200,000 ($50,000 cash down payment + $150,000 bank loan)
17. Paid dividends to shareholder of $80,000
18. Accrued salaries payable of $42,000
19. Made payment of accounts payable (for admin expenses) of $60,000
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started