Refer to the data in Exercises 1-39B and 1-40B.

Requirement
1. Prepare the statement of cash flows of Island Coffee Roasters Corporation for the month ended August 31, 2019. Using Exhibit 1-11 as a model, show with arrows the relationships among the income statement, statement of retained earnings, balance sheet, and statement of cash flows.

Data from Exercise 1-39B to 1-40

Assume Island Coffee Roasters Corporation ended the month of August 2019 with these data:

Exhibit 1-11

Transcribed Image Text:

Payments of cash: Acquisition of equipment .. Cash balance, August 1, 2019.. Cash balance, August 31, 2019.. Cash receipts: Issuance (sale) of stock to owners Rent expense. Common stock. Equipment.. Office supplies.. Accounts payable . Service revenue... .... $200,000 2,700 $ 6,000 .... Dividends. Retained earnings August 1, 2019. Retained earnings August 31, 2019.. Utilities expense. Adjustments to reconcile net income to net cash provided by operations.. Salary expense. 13,700 1,800 13,700 200,000 7,500 8,900 279,300 5,800 1,400 78,100 A1 The Walt Disney Company Consolidated Statement of Income (Adapted) 12 Months Ended October 1, 2016 2 Total revenues 3 Total expenses 55,743 46,352 Net income 9.391 A1 1 Consolidated Statement of Retained Eamings (Adapted) 2 Beginning retained earnings 3 Net income 4 Dividends declared* 5 Other reductions 6 Ending retained earnings 7 *2,313 in cash plus 15 in stock 59,028 9,391 (2,328) (3) 66,088 A1 Consolidated Balance Sheet (Adapted) 2 Assets Cash and cash equivalents 4,610 87,423 92,033 3 All other assets Total assets 6 Liabilities Total liabilities 8 Equity Common stock and additlonal paid-in capital Retained earnings 44,710 35,859 66,088 (54,624) 47,323 92,033 10 11 Other equity Total equity Total liabilities and equity 12 13 14 A1 Consolidated Statement of Cash Flows (Adapted) 2 Net cash provided by operating activities 3 Net cash used in Investing activities 4 Net cash used in financing activities 5 Effect of foreign exchange rate fluctuations on cash 6 Net increase (decrease) in cash and cash equivalents 7 Cash and cash equlvalents, beginning of year 8 Cash and cash equivalents, end of year 13,213 (5,758) (6,991) (123) 341 4,269 4,610 lu