Johannes Period 4 Solution Strictly Confidential

Table of Contents
#VALUE!

Notes
This Excel model is for educational purposes only and should not be used for any other reason.
All content is Copyright material of CFI Education Inc.
https://corporatefinanceinstitute.com/

© 2019 CFI Education Inc.

All rights reserved.  The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected under international copyright and trademark laws.  
No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any form by any means, including photocopying, recording, or other electronic or mechanical methods,
© Corporate Finance Institute. All rights reserved. 
Johannes Period 4 Solution

Period 4
Cash purchases 200
Cash sales 400
Sales on credit 410
Purchases on credit 380
Receipts from receivables 430
Payments to payables 360
Cash expenses 100
Depreciation 55
There was closing inventory of 35.
Record the following transactions in the gray boxes below:

Income statement Cash Flow

Revenue 810 Cash from sales 830

Opening inventory - Cash on purchases (560)
Purchases 580 Cash expenses (100)
Closing inventory (35)
Cost of sales (545)
Expenses (100)
Depreciation (55)

Net income 110 Change in cash 170

Reconciliation

Net income 110

- Increase in A/R 20
+ Increase in A/P 20
- Increase in inventory (35)

+ Depreciation 55

Change in cash 170