Question
2016 IKIBAN INC. Comparative Balance Sheets June 30, 2017 and 2016 2017 Assets Cash $ 97,900...
2016 IKIBAN INC. Comparative Balance Sheets June 30, 2017 and 2016 2017 Assets Cash $ 97,900 Accounts receivable, net 89,000 Inventory 79, 800 Prepaid expenses 6,000 Total current assets 272,700 Equipment 140,000 Accum. depreciation-Equipment (35,000) Total assets $377,700 Liabilities and Equity Accounts payable $ 41,000 Wages payable 7,600 Income taxes payable 5,000 Total current liabilities 53,600 Notes payable (long term) 46,000 Total liabilities 99,600 Equity Common stock, $5 par value 252,000 Retained earnings 26,100 Total liabilities and equity $377, 700 $ 60,000 67,000 110,500 8,600 246,100 131,000 (17,000) $360, 100 $ 54,000 18,200 7,000 79,200 76,000 155, 200 176,000 28,900 $360, 100 IKIBAN INC. Income Statement For Year Ended June 30, 2017 Sales Cost of goods sold Gross profit Operating expenses Depreciation expense $74,600 Other expenses 83,000 Total operating expenses $758,000 427,000 331,000 157,600 173,400 Other gains (losses) Gain on sale of equipment Income before taxes Income taxes expense Net income 3,600 177,000 45,490 $131,510
Additional Information a. A $30,000 note payable is retired at its $30,000 carrying (book) value in exchange for cash. b. The only changes affecting retained earnings are net income and cash dividends paid. c. New equipment is acquired for $73,600 cash. d. Received cash for the sale of equipment that had cost $64,600, yielding a $3,600 gain, e. Prepaid Expenses and Wages Payable relate to Other Expenses on the income statement f. All purchases and sales of inventory are on credit. Exercise 12-11 Part 1 Required: (1) Prepare a statement of cash flows for the year ended June 30, 2017, using the indirect method. (Amounts to be deducted should be indicated with a minus sign.) IKIBAN, INC. Statement of Cash Flows (Indirect Method) For Year Ended June 30, 2017 Cash flows from operating activities Adjustments to reconcile net income to net cash provided by operating activities Income statement items not affecting cash Changes in current operating assets and tables
Required information Cash flows from operating activities Adjustments to reconcile net income to net cash provided by operating activities Income statement items not affecting cash Changes in current operating assets and liabilities Cash flows from investing activities Cash flows from financing activities
Answers
Solution
IKIBAN INC. Statement of Cash Flows For the Year ended June 30th 2017 A. Cash Flows from Operating Activity Net Income $ 131,510.00 Adjustments to reconcile net income to net cash flows from Operating Activities Income statement items not affecting cash Depreciation expense $ 74,600.00 Gain on sale of Equipment $ (3,600.00) Cahnges In Current Operating Assets Liabilities Increase in Accounts Receivable $ (22,000.00) Decrease in Inventory $ 30,700.00 Decrease in Prepaid Expenses $ 2,600.00 Decrease in Accounts Payable $ (13,000.00) Decrease in Wages Payable $ (10,600.00) Decrease in Income taxes payable $ (2,000.00) $ 56,700.00 Net cash flow from Operating activities $ 188,210.00 B. Cash flows from Investing Activities Cash paid for Equipment $ (73,600.00) Cash received from Sale Of Equipment $ 11,600.00 Net Cash Used in Investing activities $ (62,000.00) C. Cash Flows from Financing activities Cash paid to retire notes $ (30,000.00) Cash received from stock issuance $ 76,000.00 Cash paid for Dividends $ (134,310.00) Cash flows from Financing activities $ (88,310.00) Net Increase (Decrease) in Cash [A+B+C] $ 37,900.00 Cash balance at prior Year-end $ 60,000.00 Cash balance at Current Year-end $ 97,900.00 Working
Accumulated depreciation on equipment sold Accumulated Depreciation beginning balance $ 17,000.00 Add: Depreciation of current year $ 74,600.00 Subtotal $ 91,600.00 Ending balance of Accumulated depreciation $ 35,000.00 Depreciation on asset sold $ (56,600.00) .
Cash received on sale of Equipment Cost of equipment sold $ 64,600.00 Less: Accumulated depreciation $ (56,600.00) Book value of asset sold $ 8,000.00 Profit on sale $ 3,600.00 Cash received on sale of equipment $ 11,600.00 .
Calculation of dividend paid Beginning balance of retained earnings $ 28,900.00 Add: Net income $ 131,510.00 $ 160,410.00 Less: Ending balance of Retained earnings $ 26,100.00 Dividends paid in cash $ 134,310.00
Similar Solved Questions
1 answers
Tibrary Genesis The Bachelor Sea -a (2) Physics web- Chapter is nome- 4. 0.22/0.66 points Previous...
tibrary Genesis The Bachelor Sea -a (2) Physics web- Chapter is nome- 4. 0.22/0.66 points Previous Answers SerCP11 16.2.P015.M Two point charges Q1 +6.00 nC and Q2--1.50 nC are separated by 45.0 cm (a) What is the electric potential at a point midway between the charges? (b) What is the potential en...
1 answers
A vertical spring with a spring constant of 800 N/m is mounted on the floor. From...
A vertical spring with a spring constant of 800 N/m is mounted on the floor. From directly above the unstrained string, a 0.5 kg block is dropped from rest. It collides with and attaches to the spring, which is compressed by 10 cm in bringing the block to a momentary halt. Assuming air resistance is...
1 answers
How do you find the vertical, horizontal and slant asymptotes of: #f(x)=(x^2 + 1)/ (x-2)^2#?
How do you find the vertical, horizontal and slant asymptotes of: #f(x)=(x^2 + 1)/ (x-2)^2#?...
1 answers
Be sure to answer all parts. Take all the thermodynamic data from your textbook. Assume the...
Be sure to answer all parts. Take all the thermodynamic data from your textbook. Assume the data do not vary with temperature. H ,026) at 167.0°C. () Calculate AS only for the reaction H,02 Enter your answer in the box provided. J/K mol (b) is the reaction spontaneous, nonspontaneous, or an equi...
1 answers
Just really confused with PART C!! I have already solved part A and B. Please help...
Just really confused with PART C!! I have already solved part A and B. Please help me with C I am super confused! Thanks In a physics lab students are conducting an experiment to learn about the heat capacity of different materials. The first group is instructed to add 1.5-g lead pellets at a tempe...
1 answers
What is the gravitational potential energy of a # 11 kg# object on a shelf # 6/5 m # high?
What is the gravitational potential energy of a # 11 kg# object on a shelf # 6/5 m # high?...
1 answers
Thanks for your HELP!!! 41. Identify which of the following statements is true. A) Corporations that...
Thanks for your HELP!!! 41. Identify which of the following statements is true. A) Corporations that join in a consolidated return must adopt the same tax year as the parent corporation. B) Permission to discontinue the filing of consolidated tax returns is sometimes granted by the IRS. C) Additiona...
1 answers
QUESTION 12 Prepare the compound shown below from cyclohexanone (use as many molecules as needed) and...
QUESTION 12 Prepare the compound shown below from cyclohexanone (use as many molecules as needed) and organic compounds of three carbons or less as the starting materials. Show the product of each synthetic step and indicate all necessary reagents and reaction conditions. Count carbons carefully! os...
1 answers
Cumpuldildl Sldtistics 2. (10 points) P=0.8 9:0.2 D=10 An office supply company conducted a sur e...
Cumpuldildl Sldtistics 2. (10 points) P=0.8 9:0.2 D=10 An office supply company conducted a sur e supply company conducted a survey before marketing a new paper shredder designed for home use. In the survey. 80% of the people who used the shredder were with it. Assume that 80% of all people who will...
1 answers
Week 1: Dosage Calculations Practice Questions 1) Calculate the fluid intake in milliliters (mL) for the...
Week 1: Dosage Calculations Practice Questions 1) Calculate the fluid intake in milliliters (mL) for the following food items. 3 oz grape juice 6 oz broth 9 oz coffee 12 oz soft drink TOTAL = _____ mL a. 243 b. 1,800 c. 420 d. 900 2) How much IV fluid would you document as fluid intake if 350 mL is ...
1 answers
The market consensus is that Analog Electronic Corporation has an ROE of 9% and a beta...
The market consensus is that Analog Electronic Corporation has an ROE of 9% and a beta of 1.25. It plans to maintain indefinitely its traditional plowback ratio of 2/3. This year's earnings were $3 per share. The annual dividend was just paid. The consensus estimate of the coming year's mark...
1 answers
III. Pre-Workshop Activities Activity 1: Unreplicated and Replicated Chromosomes Label the chromosomes using the following terms:...
III. Pre-Workshop Activities Activity 1: Unreplicated and Replicated Chromosomes Label the chromosomes using the following terms: Unreplicated chromosome Replicated chromosome Centromere Sister chromatids Activity 2: The Cell's Genetic Material Label the following parts on the animal cell. Chrom...