70.2K
Verified Solution
Link Copied!
IKIBAN INC. Comparative Balance Sheets June 30, 2015 and 2014 |
| 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. depreciationEquipment | | (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. Income Statement For Year Ended June 30, 2015 |
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.
| |
| IKIBAN, INC. | Statement of Cash Flows (Indirect Method) | For Year Ended June 30, 2015 | Cash flows from operating activities | | | | | | Adjustments to reconcile net income to net cash provided by operating activities | Income statement items not affecting cash | | | | | | | | | | Changes in current operating assets and liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | $0 | Cash flows from investing activities | | | | | | | | | | | | | | 0 | Cash flows from financing activities | | | | | | | | | | | | | | | | | 0 | Net increase (decrease) in cash | | $0 | Cash balance at prior year-end | | | Cash balance at current year-end | | $0 | |
| Cash Flow on Total Assets Ratio | Choose Numerator: | / | Choose Denominator: | = | Cash Flow on Total Assets Ratio | | / | | = | Cash flow on total assets ratio | | / | | = | | |
(2) Compute the company's cash flow on total assets ratio for its fiscal year 2015.
Answer & Explanation
Solved by verified expert