understand and build an indirect cash flow, accounting homework help


See excel screen shot

Also forgot to include liabilities on my excel sheet -AP 32K/2012; AP 27k / 2013 …Proposed dividends 11K/2012 and 6600/2013. I am trying to understand and build an indirect cash flow but having difficulty