Mahogany Company Income Statement For the year ended Dec 31, 2020 Net Sales PI11,348 Cost of goods sold 45,398 Gross Profit 65,950 Less: Expenses Salaries expense P14,000 Rent expense Utilities expense 10,000 4,000 Depreciation expense 500 28,500 Net Income P37,450 Account Name: CASH Account No. 1000 Particulars Debit Credit Balance Owner's contribution 30,000 30,000 Rent payment 15,000 15,000 Collection from customers 110,773 125,773 Purchase of fixture 30,000 95,773 Payment of salaries Owner's contribution 13,000 82,773 5,000 87,773 Payment to suppliers 52,633 35,140 Owner's withdrawal 15,000 20,140 Proceeds from bank loan 23,000 43,140 Customer deposit 1,395 44,535 Required: Prepare a Cash Flow Statement using Direct and Indirect Method. Show supporting solutions in your cash flow statement.
Mahogany Company Income Statement For the year ended Dec 31, 2020 Net Sales PI11,348 Cost of goods sold 45,398 Gross Profit 65,950 Less: Expenses Salaries expense P14,000 Rent expense Utilities expense 10,000 4,000 Depreciation expense 500 28,500 Net Income P37,450 Account Name: CASH Account No. 1000 Particulars Debit Credit Balance Owner's contribution 30,000 30,000 Rent payment 15,000 15,000 Collection from customers 110,773 125,773 Purchase of fixture 30,000 95,773 Payment of salaries Owner's contribution 13,000 82,773 5,000 87,773 Payment to suppliers 52,633 35,140 Owner's withdrawal 15,000 20,140 Proceeds from bank loan 23,000 43,140 Customer deposit 1,395 44,535 Required: Prepare a Cash Flow Statement using Direct and Indirect Method. Show supporting solutions in your cash flow statement.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question

Transcribed Image Text:3) Mahogany Company provided the following financial statement for the month of July, 2020. The
store was opened July 1, 2020 and he wanted you to help him in preparing Cash Flow Statement
for the first month of operation. A Statement of Financial Position, Income Statement and Cash
Ledger have shown the information below.
Mahogany Company
Statement of Financial Position
As of December 31, 2020
ASSETS
LIABILITIES AND OWNER'S EQUITY
Current Assets:
Current Liabilities:
Cash
P44,535
Accounts Payable
P8,110
Accounts Receivable
575
Salaries Payable
1,000
Inventories
15,345
Utilities Payable
4,000
Prepaid rent
5,000
P65,455
Unearned Income
1,395
P14,505
Non-current Assets:
Non-current liabilities
Property, Plant & Equipment
Accumulated depreciation
30,000
Long-term Note payable
23,000
500
29,500
Total Liabilities
37,505
Owner's Equity
Mahogany, Capital
57,450
Total Assets
P94,955
Total liabilities & equity
P94,955

Transcribed Image Text:Mahogany Company
Income Statement
For the year ended Dec 31, 2020
Net Sales
P111,348
Cost of goods sold
45,398
Gross Profit
65,950
Less: Expenses
Salaries expense
P14,000
Rent expense
10,000
Utilities expense
4,000
Depreciation expense
500
28,500
Net Income
P37,450
Account Name: CASH
Account No. 1000
Particulars
Debit
Credit
Balance
Owner's contribution
30,000
30,000
Rent payment
15,000
15,000
Collection from customers
110,773
125,773
Purchase of fixture
30,000
95,773
Payment of salaries
13,000
82,773
Owner's contribution
5,000
87,773
Payment to suppliers
52,633
35,140
Owner's withdrawal
15,000
20,140
Proceeds from bank loan
23,000
43,140
Customer deposit
1,395
44,535
Required: Prepare a Cash Flow Statement using Direct and Indirect Method.
Show supporting solutions in your cash flow statement.
Expert Solution

This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps

Recommended textbooks for you


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,


Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,

Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON

Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education

Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education