Answered step by step
Verified Expert Solution
Question
1 Approved Answer
I need help with this question. If you need more info let me know. 1. CTUK LLC is a retail company. Use the information below
I need help with this question. If you need more info let me know.
1. CTUK LLC is a retail company. Use the information below to prepare the company's statement of cash flows for the year ended 12/31/2016 using: (i) (ii) SFAS No. 95 The flexibility within IAS 7, to produce a relevant and faithfully representative classification of the retail entity's operating, investing and operating cash flows. CTUK LLC Balance sheets at December 31 2015 2016 $ $ Cash 4,200 25,000 Inventory 4,000 23,000 800 - Accounts receivable (net) 40,000 74,000 Total current assets 49,000 122,000 108,000 78,925 31,700 23,775 188,700 224,700 53,000 70,000 2,000 - 49,500 49,600 31,700 24,870 136,200 144,470 50,000 60,000 2,500 20,230 Assets Notes Interest receivable Property, plant and equipment (net) 1 Lease property rights (capital lease) Total assets Liabilities Accounts payable Denture loan interest payable Debenture bonds payable (net) Capital lease liability Total liabilities 2 Equity Common stock Retained earnings Total equity Total liabilities and owners' equity Note 1 52,500 80,230 188,700 224,700 2015 2016 $ $ Property, plant and equipment (gross) 180,000 160,000 Less accumulated depreciation (72,000) (81,075) Property, plant and equipment (net) 108,000 78,925 2015 2016 $ $ 50,000 50,000 (500) (400) 49,500 49,600 Note 2 Debenture bonds payable (8%) Less unamortized discount Debenture bonds payable, net CTUK LLC: Income December 31, 2016 statement for year ended $ Revenue 150,000 Operating expenses Cost of goods sold (44,000) Depreciation (25,000) Admin and selling salaries (42,000) Operating income 39,000 Other income and finance costs Dividends received 2,200 Interest income 1,000 Interest expense Gain on disposal of fixed asset Total other income and finance costs (7,270) 4,000 (70) Income before income taxes 38,930 Income tax expense @ 40% (15,572) Net income 23,358 The following additional information is made available: The leased property rights and liability relate to a four year lease signed on December 31, 2015. Annual lease payments are $10,000. The first payment was due on December 31, 2016. The effective interest rate implicit in the lease is 10%. The leased property has a fair value of $31,700 and is depreciated on a straight line basis over four years. Total depreciation of $25,000 was charged during 2016, including $17,075 on property, plant and equipment (i.e. non-leased assets), and $7,925 on leased property rights. A property with a historic cost of $20,000 was sold during 2016, which resulted in a gain on disposal of $4,000 (hint: to find the cash received from this disposal you need to find the property's net book value). The 8% 5 year debenture bonds were sold at a discount on December 31, 2015 for $49,500. Straight line amortization is to be used on this discount. The interest expense of $7,270 for 2016 includes: $3,170 of interest on the capital lease, $4,000 of debenture loan interest and $100 of bond discount amortization. The interest receivable and debenture interest payable in the 2015 balance sheet were caused by checks being delayed in the post. Assume the tax implications of these amounts were dealt with during 2015. $2,200 of dividend income was received during 2016. Dividends of $5,628 were declared and paid to stockholders during 2016Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started