Question
The comparative, unclassified statement of financial position for Ivanhoe Ltd. shows the following balances at December...
The comparative, unclassified statement of financial position for Ivanhoe Ltd. shows the following balances at December 31:
Ivanhoe Ltd. Statement of Financial Position December 31 | ||||||
Assets | 2018 | 2017 | ||||
Cash | $ 16,000 | $ 38,000 | ||||
Term deposits (maturing in 60 days) | 0 | 46,000 | ||||
Accounts receivable | 77,000 | 40,000 | ||||
Inventory | 104,000 | 68,000 | ||||
Land | 187,000 | 234,000 | ||||
Buildings | 908,000 | 529,000 | ||||
Accumulated depreciation—buildings | (134,000 | ) | (188,000 | ) | ||
Equipment | 96,000 | 67,000 | ||||
Accumulated depreciation—equipment | (39,000 | ) | (21,000 | ) | ||
Total assets | $1,215,000 | $813,000 | ||||
Liabilities and Shareholders’ Equity | ||||||
Accounts payable | $ 27,000 | $ 74,000 | ||||
Income tax payable | 4,000 | 6,000 | ||||
Interest payable | 22,000 | 15,000 | ||||
Bank loan payable—current portion | 50,000 | 42,000 | ||||
Bank loan payable—non-current portion | 902,000 | 421,000 | ||||
Common shares | 157,000 | 182,000 | ||||
Retained earnings | 53,000 | 73,000 | ||||
Total liabilities and shareholders’ equity | $1,215,000 | $813,000 |
Additional information regarding 2018:
1. | Net income was $13,000. | |
2. | A loss of $22,000 was recorded on the disposal of a small parcel of land. No land was purchased during the year. | |
3. | A gain on the disposal of $19,000 was recorded when old building was sold for was sold for $40,000 cash. A new building was purchased for $500,000 and depreciation expense on buildings for the year was $46,000. | |
4. | Equipment costing $75,000 was purchased while a loss of $11,000 was recorded on equipment that originally cost $46,000 and was sold for $22,000. | |
5. | The company received $514,000 from new bank loans during the year. | |
6. | Dividends were declared and paid during the year. | |
7. | No common shares were issued during the year but some were bought back and retired at the amount they were originally issued at. |
(a)
Prepare the statement of cash flows using the indirect approach.
I have also tried entering repayments of bank loans = (33,000) and it is uncorrect. What am I doing wrong?
IVANHOE LTD. Statement of Cash Flows-Indirect Method Year Ended December 31, 2018 7 T Cash flows from operating activities : T 13000 Net income Adjustments to reconcile net income to T Net cash provided by operating activities : T Loss on disposal of land Gain on disposal of building 22,000 (19,000) 77,000 7000 T Depreciation expense Increase in interest payable T T Loss on disposal of equipment 11,000 T Increase in accounts receivable 1 T (37.000) T Increase in inventory T (36,000)
T Decrease in accounts payable (47,000) T Decrease in income tax payable : (2000) (24,000) T Net cash used by operating activities : 1 (11,000) T Cash flows from investing activities : T Proceeds from disposal of land + 25,000 T Proceeds from disposal of building 40,000 (500,000) T Purchase of building T Purchase of equipment (75,000) T Proceeds from disposal of equipment: 22,000 Net cash used by investing activities Ī (488,000)
TCash flows from financing activities : 1 Additions to bank loan 514,000 T Repayments of bank loan (26,000) T Dividends paid (33,000) T Repurchase of common shares T (25,000) T Net cash provided by financing activities : 430,000 Net decrease in cash (22,000) Cash and cash equivalents, January 1 38,000 I Cash and cash equivalents, December 31 16,000
Answers
Preparation of the statement of cash flows using the indirect approach.
IVANHOE LTD
Year Ended 31, 2018
Cash flows from operating activities Amount ($) Amount ($) Net Income 13,000 Adjustments to reconcile net Income to Cash Flows from Operating activities Loss on Disposal of land
22,000 Gain on disposal of Building (19,000) Depreciation Expense 77,000 Loss on disposal of equipment 11,000 Decrease in term deposit 46,000 Increase in account receivables (37,000) Increase in inventory (36,000) Decrease in accounts payable (47,000) Decrease in Income tax payable (2,000) Increase in interest payable 7,000 Increase in bank loan payable - current portion 8,000 30,000 Net cash used by operating activities 43,000 Cash flows from Investing Activities Proceeds from disposal of land 25,000 Purchase of Building (500,000) Purchase of equipment (75,000) Proceeds from disposal of equipment 22,000 Proceeds from sale of building 40,000 Net cash used by Investing Activities (488,000) Cash flows from financing activities New Bank Loan taken 514,000 Purchase of Common Shares (25,000) Payment of bank loans (33,000) Dividend paid (33,000) Net cash provided by Financing activities 423,000 Net Increase/ (decrease) in cash (22,000) Cash and Cash equivalents as on Jan 1, 2018 38,000 Cash and Cash equivalents as on December 31, 2018 16,000 Working Notes
Land A/C
Particulars Amount ($) Particulars Amount ($) To balance b/d
234,000 By Loss on Sale
By cash (sale)
By balance c/d
22,000
25,000
187,000
Total 234,000 Total 234,000 Retained Earning A/C
Particulars Amount ($) Particulars Amount ($) To Dividend paid
To balance c/d
33,000
53,000
By balance b/d
By Net Income
73,000
13,000
Total 86,000 Total 86,000
Similar Solved Questions
1 answers
How do you solve #tan(x/3) = 1# in the interval 0 to 2pi?
How do you solve #tan(x/3) = 1# in the interval 0 to 2pi?...
1 answers
Please find an example of fraud in the fast food or retail industry involving employees and...
Please find an example of fraud in the fast food or retail industry involving employees and share the details of the fraud and consequences for the actions...
5 answers
USE THE RULE 1 LESS THAN 3 TIMES THE NUMBER TO MAKE A PATTERN START WITH 5 WHAT IS THE 4TH NUMBER IN THIS PATTERN
USE THE RULE 1 LESS THAN 3 TIMES THE NUMBER TO MAKE A PATTERN START WITH 5WHAT IS THE 4TH NUMBER IN THIS PATTERN?...
1 answers
Help solve this problem relato of gas in a chemical res (a) masas problem b) mas...
Help solve this problem relato of gas in a chemical res (a) masas problem b) mas volume problem volume-olume ochinery son of the e e d 2. Whaterest two substances C mol non ten el none of these e W 3. What (10 points) Show your answers clearly for all the following questions 1. Using the conservatio...
1 answers
We wish to estimate what percent of adult residents in a certain county are parents. Out...
We wish to estimate what percent of adult residents in a certain county are parents. Out of 200 adult residents sampled, 110 had kids. Based on this, construct a 90% confidence interval for the proportion p of adult residents who are parents in this county. Express your answer in tri-inequality form...
1 answers
Your patient is a 12 year old male, who in spite of good oral hygiene practices,...
Your patient is a 12 year old male, who in spite of good oral hygiene practices, presents with generalized marginal redness and bleeding upon probing. His demonstration of tooth brushing and flossing indicate high dexterity and ability to remove plaque biofilm and in talking with his mother, she con...
1 answers
Related to the Economics in Practice Federal government expenditures and receipts for the simple economy of...
Related to the Economics in Practice Federal government expenditures and receipts for the simple economy of the nation of Topanga are listed in the table below. The government of Topanga would like to reduce the debt-to-GDP ratio, and the Finance Minister of Topanga has proposed the following: "...
1 answers
Q2) Design a Huffman code for a 2-letter alphabet with probabilities. Compute the entropy of that...
Q2) Design a Huffman code for a 2-letter alphabet with probabilities. Compute the entropy of that source. Design a Huffman code for the second third and fourth extensions of the source. Compute the average code word length for each extension....
1 answers
Stubbs Company uses the perpetual inventory method. On January 1, 2016, Stubbs purchased 400 units of...
Stubbs Company uses the perpetual inventory method. On January 1, 2016, Stubbs purchased 400 units of inventory that cost $8.00 each. On January 10, 2016, the company purchased an additional 600 units of inventory that cost $9.00 each. If Stubbs uses a weighted average cost flow method and sells 700...
1 answers
How are the sun, moon, and earth positioned relative to each other during a new moon?
How are the sun, moon, and earth positioned relative to each other during a new moon?...
1 answers
5.23 The first moment of the shaded area with respect to the x axis is denoted...
5.23 The first moment of the shaded area with respect to the x axis is denoted by Qx (a) Express Qr in terms of b, c, and the distance y from the base of the shaded area to the x axis. (b) For what value of y is Qs maximum, and what is that maximum value? A...
1 answers
Acid amino in four changes in the eberal point mutations, resulting e encoded proteins. These changes...
acid amino in four changes in the eberal point mutations, resulting e encoded proteins. These changes are listed below: Position in iAlde Amino Acid Gly Met Amino Acid 176 235 266 268 Gly Leu Gly Ala The DNA sequence of the coding strand in the region which encodes amino adds 266 and 268 of the I an...
1 answers
Problem 4-3A Prepare the bank reconciliation and record cash adjustments (LO4-5) [The following information applies to...
Problem 4-3A Prepare the bank reconciliation and record cash adjustments (LO4-5) [The following information applies to the questions displayed below.] The cash records and bank statement for the month of May for Diaz Entertainment are shown below. DIAZ ENTERTAINMENT Cash Account Records May...
1 answers
Question 3 3 pts There are NDTMs for which there is no equivalent DTM. True O...
Question 3 3 pts There are NDTMs for which there is no equivalent DTM. True O False Question 4 3 pts Every DTM is associated with a recursive language but every NDTM is only associated with an RE language. O True O False Question 5 3 pts The intersection of a context-free language and a recursive la...
1 answers
Provide an appropriate response. Find the critical value and rejection region for the type of z-...
Provide an appropriate response. Find the critical value and rejection region for the type of z- test with level of significance a. Right- tailed test, a = 0.01 O zo 1.96; ; z > 1.96 2.33; z> 2.33 zo zo 2.575; z> 2.575 zo 1.645; z> 1.645 QUESTIO 8 points Save Answer Provide an appropriat...
1 answers
Tumer Hardware is adding a new product line that will require an investment of $1.418.000. Managers estimate that t...
Tumer Hardware is adding a new product line that will require an investment of $1.418.000. Managers estimate that this investment will have a 10-year life and generale nel cash inflows of $310,000 the first year $265.000 the second year, and $240,000 each year thereafter for eight years. The investm...