ACCT 1A Lecture Notes - Lecture 14: Cash Flow, Deferred Income, Accounts Payable
Document Summary
Get access
Related Documents
Related Questions
IKIBAN INC. | ||||||||
2015 | 2014 | |||||||
Assets | ||||||||
Cash | $ | 96,500 | $ | 56,200 | ||||
Accounts receivable, net | 69,300 | 51,400 | ||||||
Inventory | 66,600 | 96,800 | ||||||
Prepaid expenses | 5,100 | 6,400 | ||||||
Total current assets | 237,500 | 210,800 | ||||||
Equipment | 135,200 | 120,000 | ||||||
Accum. depreciationâEquipment | (28,900 | ) | (10,500 | ) | ||||
Total assets | $ | 343,800 | $ | 320,300 | ||||
Liabilities and Equity | ||||||||
Accounts payable | $ | 26,900 | $ | 32,200 | ||||
Wages payable | 7,100 | 16,700 | ||||||
Income taxes payable | 2,500 | 4,100 | ||||||
Total current liabilities | 36,500 | 53,000 | ||||||
Notes payable (long term) | 42,000 | 70,000 | ||||||
Total liabilities | 78,500 | 123,000 | ||||||
Equity | ||||||||
Common stock, $5 par value | 240,000 | 189,000 | ||||||
Retained earnings | 25,300 | 8,300 | ||||||
Total liabilities and equity | $ | 343,800 | $ | 320,300 | ||||
IKIBAN INC. | ||||||
Sales | $ | 673,000 | ||||
Cost of goods sold | 407,000 | |||||
Gross profit | 266,000 | |||||
Operating expenses | ||||||
Depreciation expense | $ | 53,000 | ||||
Other expenses | 66,900 | |||||
Total operating expenses | 119,900 | |||||
| 146,100 | |||||
Other gains (losses) | ||||||
Gain on sale of equipment | 2,600 | |||||
Income before taxes | 148,700 | |||||
Income taxes expense | 59,480 | |||||
Net income | $ | 89,220 | ||||
a. A $28,000 note payable is retired at its $28,000 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 $63,800 cash.
d. Received cash for the sale of equipment that had cost $48,600, yielding a $2,600 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.
|
|
(2) Compute the company's cash flow on total assets ratio for its fiscal year 2015.
Statement of Cash Flows | |||||||
Angela's Cleaning Consortium | Seymour-Johnson, Inc. | ||||||
Comparative Balance Sheet | Income Statement | ||||||
December 31, 2020 and 2019 | For the Year Ended December 31, 2020 | ||||||
2020 | 2019 | Net sales | $ 386,000 | ||||
ASSETS | Cost of goods sold | (212,000) | |||||
Current assets | Gross profit | 174,000 | |||||
Cash | $ 66,500 | $ 62,000 | Operating expenses | ||||
Accounts receivable | 95,000 | 113,000 | Salaries and wages expense | (66,000) | |||
Merchandise inventory | 172,000 | 165,000 | Depreciation expense | (25,000) | |||
Total current assets | 333,500 | 340,000 | Other operating expenses | (28,000) | |||
Long-term investments | Income from operations | 55,000 | |||||
Investment in Walking Dead Co. | - | 50,000 | Other revenues and gains | ||||
Property, buildings, and equipment | 507,000 | 304,000 | Interest revenue | 15,000 | |||
Less: Accumulated depreciation | (59,500) | (42,000) | Dividend revenue | 9,700 | |||
Total assets | $ 781,000 | $ 652,000 | Gain on disposal of plant assets | 12,000 | |||
Liabilities and Stockholders' Equity | Other expenses and losses | ||||||
Current liabilities | Interest expense | (15,000) | |||||
Accounts payable | $ 144,000 | $ 175,000 | Income before income taxes | 76,700 | |||
Accrued liabilities | 17,000 | 47,000 | Income tax expense | (14,000) | |||
Total current assets | 161,000 | 222,000 | Net Income | $ 62,700 | |||
Long-term Liabilities | |||||||
Notes payable, long-term | 160,000 | 90,000 | |||||
Totalliabilities | 321,000 | 312,000 | |||||
Stockholders' equity | |||||||
Common stock | 370,000 | 250,000 | |||||
Retained earnings | 140,000 | 90,000 | |||||
Treasury stock | (50,000) | - | |||||
TotalStockholdersâ Equity | 460,000 | 340,000 | |||||
Total Liabilities & Stockholders' Equity | $ 781,000 | $ 652,000 | |||||
Additional Information: | |||||||
A. Sold plant assets with a cost of$75,000 and accumulated depreciation of $7,500, | |||||||
yielding again of disposal of plant assets of $12,000. | |||||||
B. Purchased plant assets by payingcash. | |||||||
C. Issued Notes Payable for Cash. | |||||||
D. Sold investment in Walking Dead Coat cost (zero gain/loss). | |||||||
E. Issued Common Stock for Cash. | |||||||
F. Purchased Treasury Stock for Cash. | |||||||
Requirements: | |||||||
Prepare, in good form, a Statement of Cash Flowsusing the indirect method. |