Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

[The following information applies to the questions displayed below.] The following financial statements and additional information are reported. IKIBAN INC. Comparative Balance Sheets June 30,

[The following information applies to the questions displayed below.]

The following financial statements and additional information are reported.
IKIBAN INC. Comparative Balance Sheets June 30, 2015 and 2014
2015 2014
Assets
Cash $ 111,800 $ 69,700
Accounts receivable, net 69,100 51,200
Inventory 65,900 96,200
Prepaid expenses 5,000 5,600
Total current assets 251,800 222,700
Equipment 125,800 115,000
Accum. depreciationEquipment (28,700 ) (10,700 )

Total assets $ 348,900 $ 327,000

Liabilities and Equity
Accounts payable $ 26,500 $ 32,200
Wages payable 7,900 16,900
Income taxes payable 2,800 3,600
Total current liabilities 37,200 52,700
Notes payable (long term) 50,000 77,000
Total liabilities 87,200 129,700
Equity
Common stock, $5 par value 237,000 189,000
Retained earnings 24,700 8,300

Total liabilities and equity $ 348,900 $ 327,000

IKIBAN INC. Income Statement For Year Ended June 30, 2015
Sales $ 677,000
Cost of goods sold 411,000
Gross profit 266,000
Operating expenses
Depreciation expense $ 58,600
Other expenses 66,900
Total operating expenses 125,500
140,500
Other gains (losses)
Gain on sale of equipment 2,700
Income before taxes 143,200
Income taxes expense 57,280
Net income $ 85,920

Additional Information
a. A $27,000 note payable is retired at its $27,000 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 $59,500 cash.
d. Received cash for the sale of equipment that had cost $48,700, yielding a $2,700 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.

(1) Prepare a statement of cash flows for the year ended June 30, 2015, using the indirect method. (Amounts to be deducted should be indicated with a minus sign.)

Please help finding any erros in the box below, and make changes accordingly.

IKIBAN, INC.
Statement of Cash Flows (Indirect Method)
For Year Ended June 30, 2015
Cash flows from operating activities
Net income $85,920
Adjustments to reconcile net income to net cash provided by operating activities
Income statement items not affecting cash
Depreciation expense 58,600
Gain on sale of plant assets (2,700)
Changes in current operating assets and liabilities
Decrease in inventory 30,300
Decrease in prepaid expenses 600
Decrease in accounts payable (5,700)
Decrease in wages payable (9,000)
Decrease in income taxes payable (800)
Net cash provided by operating activities $157,220
Cash flows from investing activities
Cash received from sale of equipment 2,700
Cash paid for equipment (59,500)
Net cash used in investing activities (56,800)
Cash flows from financing activities
Cash received from stock issuance 48,000
Cash paid to retire notes (27,000)
Cash paid for dividends (69,520)
Net cash used in financing activities (48,520)
Net increase (decrease) in cash $51,900
Cash balance at prior year-end 69,700
Cash balance at current year-end $121,600

(2) Compute the company's cash flow on total assets ratio for its fiscal year 2015.

Please help filling in the last missing cell.

Cash Flow on Total Assets Ratio
Choose Numerator: / Choose Denominator: = Cash Flow on Total Assets Ratio
Operating cash flows / Average total assets = Cash flow on total assets ratio
$139,320 / = 0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Strategic Market Management

Authors: David A. Aaker

5th Edition

0471177431, 9780471177432

More Books

Students also viewed these Accounting questions