using the data below make a statement of cash flow using an indirect method

Survey of Accounting (Accounting I)
8th Edition
ISBN:9781305961883
Author:Carl Warren
Publisher:Carl Warren
Chapter1: The Role Of Accounting In Business
Section: Chapter Questions
Problem 1.4.2MBA: Return on assets The following data (in millions) were adapted from recent financial statements of...
icon
Related questions
Question

using the data below make a statement of cash flow using an indirect method

ENN MANUFACTURING
ENN MANUFACTURING
Projected Statements of Profits and Losses
Projected Statements in Financial Position
For the Periods Ended December 31, 2022-2023
For the Periods Ended December 31, 2022-2023
2022
2023
2022
2023
Sales
Less: Sales Returns and Allowances
Net Sales
1,985,657.14 2,188,988.43
ASSETS
19,856.57
21,889.88
|Current Assets
1,965,800.57 2,167,098.55
Cash and Cash Equivalent
624,326.14
826,489.63
Less: Cost of Goods Sold
1,187,695.08 1,322,608.33
Accounts Receivable
198,565.71
218,898.84
Gross Profit
778,105.49
844,490.22
Inventories
11,996.92
13,488.21
Less: Operating Expenses
Taxes and Licenses Fees
Office Supplies
Total Depreciation-Office
Cleaning and Hygiene Supplies
Admin Salary
Office Tools
Total Operating Expenses
Operating Income
Provision for Income Tax (20%)
Total Current Assets
834,888.78 1,058,876.68
10,253.00
10,253.00
Noncurrent Assets
5,825.00
5,941.50
Property, Plant and Equipment
45,275.60
28,758.20
2,739.00
2,739.00
Total Noncurrent Assets
45,275.60
28,758.20
3,916.00
3,916.00
Total Assets
880,164.38 1.087,634.88
415,896.00
436,690.80
721.00
721.00
LIABILITIES AND EQUITY
439,350.00
460,261.30
Current Liabilities
338,755.49
384,228.92
Accrued Liability
4,195.84
4,195.84
751.10,ף
76,845.78
Таx Payable
4,964.14
5,051.51
Net Income
271,004.39
307,383.14
Total Current Liabilities
9,159.98
9,247.35
Total Liabilities
9,159.98
9,247.35
Equity
Mayuga, Capital
435,502.20
539,193.77
Nolasco, Capital
435,502.20
539,193.77
Total Equity
871,004.39 1,078,387.53
Total Liabilities and Equity 880,164.38 1,087,634.88
Transcribed Image Text:ENN MANUFACTURING ENN MANUFACTURING Projected Statements of Profits and Losses Projected Statements in Financial Position For the Periods Ended December 31, 2022-2023 For the Periods Ended December 31, 2022-2023 2022 2023 2022 2023 Sales Less: Sales Returns and Allowances Net Sales 1,985,657.14 2,188,988.43 ASSETS 19,856.57 21,889.88 |Current Assets 1,965,800.57 2,167,098.55 Cash and Cash Equivalent 624,326.14 826,489.63 Less: Cost of Goods Sold 1,187,695.08 1,322,608.33 Accounts Receivable 198,565.71 218,898.84 Gross Profit 778,105.49 844,490.22 Inventories 11,996.92 13,488.21 Less: Operating Expenses Taxes and Licenses Fees Office Supplies Total Depreciation-Office Cleaning and Hygiene Supplies Admin Salary Office Tools Total Operating Expenses Operating Income Provision for Income Tax (20%) Total Current Assets 834,888.78 1,058,876.68 10,253.00 10,253.00 Noncurrent Assets 5,825.00 5,941.50 Property, Plant and Equipment 45,275.60 28,758.20 2,739.00 2,739.00 Total Noncurrent Assets 45,275.60 28,758.20 3,916.00 3,916.00 Total Assets 880,164.38 1.087,634.88 415,896.00 436,690.80 721.00 721.00 LIABILITIES AND EQUITY 439,350.00 460,261.30 Current Liabilities 338,755.49 384,228.92 Accrued Liability 4,195.84 4,195.84 751.10,ף 76,845.78 Таx Payable 4,964.14 5,051.51 Net Income 271,004.39 307,383.14 Total Current Liabilities 9,159.98 9,247.35 Total Liabilities 9,159.98 9,247.35 Equity Mayuga, Capital 435,502.20 539,193.77 Nolasco, Capital 435,502.20 539,193.77 Total Equity 871,004.39 1,078,387.53 Total Liabilities and Equity 880,164.38 1,087,634.88
Expert Solution
steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Corporate Financial Accounting
Corporate Financial Accounting
Accounting
ISBN:
9781305653535
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning
Accounting (Text Only)
Accounting (Text Only)
Accounting
ISBN:
9781285743615
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning
Financial & Managerial Accounting
Financial & Managerial Accounting
Accounting
ISBN:
9781285866307
Author:
Carl Warren, James M. Reeve, Jonathan Duchac
Publisher:
Cengage Learning