Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The following financial statements and additional information are reported. IKIBAN INC. Comparative Balance Sheets June 30, 2017 and 2016 2017 2016 Assets Cash $ 105,700
The following financial statements and additional information are reported.
IKIBAN INC. Comparative Balance Sheets June 30, 2017 and 2016 | ||||||||
2017 | 2016 | |||||||
Assets | ||||||||
Cash | $ | 105,700 | $ | 47,000 | ||||
Accounts receivable, net | 69,500 | 54,000 | ||||||
Inventory | 66,800 | 91,000 | ||||||
Prepaid expenses | 4,700 | 6,000 | ||||||
Total current assets | 246,700 | 198,000 | ||||||
Equipment | 127,000 | 118,000 | ||||||
Accum. depreciationEquipment | (28,500 | ) | (10,500 | ) | ||||
Total assets | $ | 345,200 | $ | 305,500 | ||||
Liabilities and Equity | ||||||||
Accounts payable | $ | 28,000 | $ | 34,500 | ||||
Wages payable | 6,300 | 15,600 | ||||||
Income taxes payable | 3,700 | 4,400 | ||||||
Total current liabilities | 38,000 | 54,500 | ||||||
Notes payable (long term) | 33,000 | 63,000 | ||||||
Total liabilities | 71,000 | 117,500 | ||||||
Equity | ||||||||
Common stock, $5 par value | 226,000 | 163,000 | ||||||
Retained earnings | 48,200 | 25,000 | ||||||
Total liabilities and equity | $ | 345,200 | $ | 305,500 | ||||
IKIBAN INC. Income Statement For Year Ended June 30, 2017 | ||||||
Sales | $ | 693,000 | ||||
Cost of goods sold | 414,000 | |||||
Gross profit | 279,000 | |||||
Operating expenses | ||||||
Depreciation expense | $ | 61,600 | ||||
Other expenses | 70,000 | |||||
Total operating expenses | 131,600 | |||||
147,400 | ||||||
Other gains (losses) | ||||||
Gain on sale of equipment | 2,300 | |||||
Income before taxes | 149,700 | |||||
Income taxes expense | 44,190 | |||||
Net income | $ | 105,510 | ||||
Additional Information
- A $30,000 note payable is retired at its $30,000 carrying (book) value in exchange for cash.
- The only changes affecting retained earnings are net income and cash dividends paid.
- New equipment is acquired for $60,600 cash.
- Received cash for the sale of equipment that had cost $51,600, yielding a $2,300 gain.
- Prepaid Expenses and Wages Payable relate to Other Expenses on the income statement.
- All purchases and sales of inventory are on credit.
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.)
What I have so far. I am unsure of how to calculate the cash received from the equipment sale
IKIBAN, INC. | ||
Statement of Cash Flows (Indirect Method) | ||
For Year Ended June 30, 2017 | ||
Cash flows from operating activities | ||
Net income | $105,510 | |
Adjustments to reconcile net income to net cash provided by operating activities | ||
Income statement items not affecting cash | ||
Gain on sale of plant assets | (2,300) | |
Depreciation expense | 61,600 | |
Changes in current operating assets and liabilities | ||
Increase in accounts receivable | (15,500) | |
Decrease in inventory | 24,200 | |
Decrease in prepaid expenses | 1,300 | |
Decrease in accounts payable | (6,500) | |
Decrease in wages payable | (9,300) | |
Decrease in income taxes payable | (700) | |
Net cash provided by operating activities | $158,310 | |
Cash flows from investing activities | ||
Cash received from sale of equipment | ||
Cash paid for equipment | (60,600) | |
(60,600) | ||
Cash flows from financing activities | ||
Cash paid for dividends | ||
Cash paid to retire notes | ||
Cash received from stock issuance | ||
not attempted | ||
Net cash used in financing activities | 30,000 | |
Net increase (decrease) in cash | $127,710 | |
Cash balance at prior year-end | ||
Cash balance at current year-end | $127,710 |
Step 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