IKIBAN INCORPORATED Comparative Balance Sheets At June 30 2021 Assets Cash $ 101,500 Accounts receivable, net...

Transcribed Image Text:

IKIBAN INCORPORATED Comparative Balance Sheets At June 30 2021 Assets Cash $ 101,500 Accounts receivable, net 80,000 Inventory Prepaid expenses Total current assets Equipment Accumulated depreciation-Equipment Total assets 73,800 2020 $ 54,000 61,000 101,500 5,400 7,400 260,700 223,900 134,000 (32,000) $ 362,700 125,000 (14,000) $ 334,900 Liabilities and Equity Accounts payable $ 35,000 $ 45,000 Wages payable 7,000 17,000 Income taxes payable 4,400 5,800 Total current liabilities 46,400 67,800 Notes payable (long term) 40,000 70,000 Total liabilities 86,400 137,800 Equity Common stock, $5 par value 240,000 170,000 Retained earnings 36,300 27,100 Total liabilities and equity $ 362,700 $ 334,900 IKIBAN INCORPORATED Income Statement For Year Ended June 30, 2021 $ 728,000 Sales Cost of goods sold Gross profit Operating expenses (excluding depreciation) Depreciation expense Other gains (losses) Gain on sale of equipment Income before taxes Income taxes expense Net income 421,000 307,000 77,000 68,600 161,400 3,000 164,400 44,890 $ 119,510 Additional Information a. A $30,000 notes 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 $67,600 cash. d. Received cash for the sale of equipment that had cost $58,600, yielding a $3,000 gain. e. Prepaid Expenses and Wages Payable relate to Operating Expenses on the income statement. f. All purchases and sales of inventory are on credit. Required: (1) Prepare a statement of cash flows using the indirect method for the year ended June 30, 2021. Note: Amounts to be deducted should be indicated with a minus sign. Cash flows from operating activities IKIBAN, INCORPORATED Statement of Cash Flows (Indirect Method) For Year Ended June 30, 2021 IKIBAN INCORPORATED Comparative Balance Sheets At June 30 2021 Assets Cash $ 101,500 Accounts receivable, net 80,000 Inventory Prepaid expenses Total current assets Equipment Accumulated depreciation-Equipment Total assets 73,800 2020 $ 54,000 61,000 101,500 5,400 7,400 260,700 223,900 134,000 (32,000) $ 362,700 125,000 (14,000) $ 334,900 Liabilities and Equity Accounts payable $ 35,000 $ 45,000 Wages payable 7,000 17,000 Income taxes payable 4,400 5,800 Total current liabilities 46,400 67,800 Notes payable (long term) 40,000 70,000 Total liabilities 86,400 137,800 Equity Common stock, $5 par value 240,000 170,000 Retained earnings 36,300 27,100 Total liabilities and equity $ 362,700 $ 334,900 IKIBAN INCORPORATED Income Statement For Year Ended June 30, 2021 $ 728,000 Sales Cost of goods sold Gross profit Operating expenses (excluding depreciation) Depreciation expense Other gains (losses) Gain on sale of equipment Income before taxes Income taxes expense Net income 421,000 307,000 77,000 68,600 161,400 3,000 164,400 44,890 $ 119,510 Additional Information a. A $30,000 notes 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 $67,600 cash. d. Received cash for the sale of equipment that had cost $58,600, yielding a $3,000 gain. e. Prepaid Expenses and Wages Payable relate to Operating Expenses on the income statement. f. All purchases and sales of inventory are on credit. Required: (1) Prepare a statement of cash flows using the indirect method for the year ended June 30, 2021. Note: Amounts to be deducted should be indicated with a minus sign. Cash flows from operating activities IKIBAN, INCORPORATED Statement of Cash Flows (Indirect Method) For Year Ended June 30, 2021