The following financial statements and additional informationare reported.
IKIBAN INC. Comparative Balance Sheets June 30, 2019 and 2018 |
| 2019 | | | 2018 | | |
Assets | | | | | | | | |
Cash | $ | 99,700 | | | $ | 57,000 | | |
Accounts receivable, net | | 84,500 | | | | 64,000 | | |
Inventory | | 76,800 | | | | 106,000 | | |
Prepaid expenses | | 5,700 | | | | 8,000 | | |
Total current assets | | 266,700 | | | | 235,000 | | |
Equipment | | 137,000 | | | | 128,000 | | |
Accum. depreciation—Equipment | | (33,500 | ) | | | (15,500 | ) | |
Total assets | $ | 370,200 | | | $ | 347,500 | | |
Liabilities and Equity | | | | | | | | |
Accounts payable | $ | 38,000 | | | $ | 49,500 | | |
Wages payable | | 7,300 | | | | 17,600 | | |
Income taxes payable | | 4,700 | | | | 6,400 | | |
Total current liabilities | | 50,000 | | | | 73,500 | | |
Notes payable (long term) | | 43,000 | | | | 73,000 | | |
Total liabilities | | 93,000 | | | | 146,500 | | |
Equity | | | | | | | | |
Common stock, $5 par value | | 246,000 | | | | 173,000 | | |
Retained earnings | | 31,200 | | | | 28,000 | | |
Total liabilities and equity | $ | 370,200 | | | $ | 347,500 | | |
|
IKIBAN INC. Income Statement For Year Ended June 30, 2019 |
Sales | | | | $ | 743,000 | |
Cost of goods sold | | | | | 424,000 | |
Gross profit | | | | | 319,000 | |
Operating expenses | | | | | | |
Depreciation expense | $ | 71,600 | | | | |
Other expenses | | 80,000 | | | | |
Total operating expenses | | | | | 151,600 | |
| | | | | 167,400 | |
Other gains (losses) | | | | | | |
Gain on sale of equipment | | | | | 3,300 | |
Income before taxes | | | | | 170,700 | |
Income taxes expense | | | | | 45,190 | |
Net income | | | | $ | 125,510 | |
|
Additional Information
- A $30,000 note payable is retired at its $30,000 carrying(book) value in exchange for cash.
- The only changes affecting retained earnings are net income andcash dividends paid.
- New equipment is acquired for $70,600 cash.
- Received cash for the sale of equipment that had cost $61,600,yielding a $3,300 gain.
- Prepaid Expenses and Wages Payable relate to Other Expenses onthe income statement.
- All purchases and sales of inventory are on credit.
Required:
(1) Prepare a statement of cash flows using theindirect method for the year ended June 30, 2019.