Question

In: Accounting

2. Following is comparative balance sheets for Jones Corporation. An income statement appears as well. Balance...

2. Following is comparative balance sheets for Jones Corporation. An income statement appears as well.

Balance Sheet

End of 2007   2008   

Cash 50,000 16,000

A/R 60,000 75,000

Inventory 90,000 100,000

Fixed Assets                                            500,000                          700,000

       Less Accumulated Depr.                         200,000                           230,000

       Net Fixed Assets                          300,000                          470,000           

Total Assets 500,000 661,000

Accounts Payable 50,000 55,000

Bonds Payable 100,000 90,000

Common Stock 100,000 100,000

Capital paid in excess of Par 75,000 75,000

Retained Earnings 175,000 341,000

Total Liabilities and

Stockholder's Equity 500,000 661,000


Income Statement

SALES $1,000,000

LESS COGS 300,000

GROSS PROFIT 700,000

LESS OPERATING EXPENSES 300,000

LESS DEPRECIATION EXPENSE 30,000

EBIT 370,000

LESS INTEREST EXPENSE 10,000

EBT                           360,000

LESS TAXES 144,000

EAT $216,000


ADDITIONAL INFORMATION: Dividends paid totaled $ 50,000.





Statement of Cash Flows

Operating Activities:

    NI        _                                                     

Net Operating Cash Flows                                           ___________________

Investing Activities:

       ________________           ________________

Net Investing Cash Flows               __________________                                               Financing Activities:

Dividends

Net Financing Cash Flows             _________

Net Cash Flows           ===================                         



Prepare the Statement of Cash Flows and analyze the change in cash flows.

Solutions

Expert Solution


Related Solutions

The comparative balance sheets and an income statement for Raceway Corporation follow. Balance Sheets As of...
The comparative balance sheets and an income statement for Raceway Corporation follow. Balance Sheets As of December 31 Year 2 Year 1 Assets Cash $ 71,084 $ 41,770 Accounts receivable 30,368 22,270 Merchandise inventory 156,692 172,360 Prepaid rent 2,460 4,920 Equipment 260,140 287,240 Accumulated depreciation (148,440 ) (239,840 ) Land 192,720 80,320 Total assets $ 565,024 $ 369,040 Liabilities Accounts payable (inventory) $ 61,746 70,040 Salaries payable 33,367 28,600 Stockholders’ equity Common stock, $50 par value 251,500 198,500 Retained earnings...
The Jenkins Corporation prepared the following statement of income and comparative balance sheets: JENKINS CORPORATION Income...
The Jenkins Corporation prepared the following statement of income and comparative balance sheets: JENKINS CORPORATION Income Statement For the Year Ended December 31, 2021 Sales                                                           $975,000      Less: Cost of Goods Sold                      467,000 Gross Profit                                                   508,000      Less: Depreciation expense                      68,600                 Other operating expenses                92,500      Plus:   Gain on Sale of Equipment              55,000 Income Before Taxes                                     401,000 Income Taxes                                                  60,000 Net Income                                                  $341,900 JENKINS CORPORATION Balance Sheet December 31            Assets        2021                     2020 Cash       ...
The comparative Balance Sheets and the Income statement for the Marine Corporation are as follow:
The comparative Balance Sheets and the Income statement for the Marine Corporation are as follow:Marine CorporationBalance SheetAssets20182019Cash$45,000$50,000Marketable Securities175,000160,000Accounts Receivable240,000220,000Inventories230,000275,000Investments70,00055,000Total current assets$760,000$760,000Plant and Equipment1,300,0001,550,000Less Accumulated Amortization450,000600,000Net plant and Equipment$850,000$950,000Total Assets1,610,0001,710,000LIABILITIES AND SHAREHOLDERS’ EQUITYAccounts payable$110,000$85,000Notes payable65,00010,000Accrued Expenses30,0005,000Income Taxes Payable5,00010,000Bonds Payable (2016)800,000900,000Common Stock (100,000 shares)200,000200,000Retained Earnings400,000500,000Total Liabilities’ and Shareholders’ Equity$1,610,000$1,710,000Marine CorporationIncome StatementFor the Year Ended December 31, 2019Sales$ 5,500,000Less: Cost of Goods Sold4,200,000Gross Profit1,300,000Less: Selling, General & Administrative Expenses260,000Operating profit1,040,000Less: Amortization Expense150,000Earnings Before Interest and Taxes890,000Less: Interest Expense90,000Earnings Before Taxes800,000Less: Taxes (50%)400,000Net Income$...
Back Cove Company has the following comparative balance sheets and income statement:                             &
Back Cove Company has the following comparative balance sheets and income statement:                                                       2017                                          2016 Cash                                           $10,000                                   $15,000 Receivables 11,000                                      10,000 Inventories 22,000                                      18,000 Other Assets (net) 20,000                                      30,000                                                       $63,000                                   $73,000 Accounts Payable $10,000 $20,000 Capital Stock $20,000 16,000 Retained Earnings 33,000 37,000 $63,000                                   $73,000 Sales                                                                              $110,000 Cost of Sales 72,000 Gain on sale of Assets 2,000 Expenses 16,000 Income $ 24,000 Depreciation expense was $5,000.   A machine with a cost of $19,000 and book value...
Back Cove Company has the following comparative balance sheets and income statement:                             &
Back Cove Company has the following comparative balance sheets and income statement:                                                 2017                                       2016 Cash                                      $10,000                                 $15,000 Receivables                           11,000                                   10,000 Inventories                            22,000                                   18,000 Other Assets (net)              20,000                                   30,000                                                 $63,000                                 $73,000 Accounts Payable             $10,000                                 $20,000 Capital Stock                      $20,000                                 16,000 Retained Earnings            33,000                                 37,000                                                 $63,000                                 $73,000 Sales                                                                      $110,000 Cost of Sales                                                           72,000 Gain on sale of Assets                                          2,000 Expenses                                                                 16,000 Income                                                                 $ 24,000 Depreciation expense was $5,000 (included in...
Rainbow Company’s income statement and comparative balance sheets follow.
  Preparing a Statement of Cash Flows (Indirect Method) Rainbow Company’s income statement and comparative balance sheets follow. RAINBOW COMPANYIncome StatementFor Year Ended December 31, 2016   Sales   $750,000   Dividend Income   15,000   Total Revenue   765,000   Cost of Goods Sold $440,000     Wages and Other Operating Expenses 130,000     Depreciation Expense 39,000     Patent Amortization Expense 7,000     Interest Expense 13,000     Income Tax Expense 44,000     Loss on...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for Dux Company. Additional information from Dux's accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in 000s) 2018 2017 Assets Cash $ 33 $ 20 Accounts receivable 48 50 Less: Allowance for uncollectible accounts (4 ) (3 ) Dividends receivable 3 2 Inventory 55 50 Long-term investment 15 10 Land 70 40 Buildings and...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux's accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash $ 78 $ 33 Accounts receivable 53 65 Less: Allowance for uncollectible accounts (6 ) (5 ) Dividends receivable 3 2 Inventory 65 60 Long-term investment 40 36 Land 70 50 Buildings and...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are...
The comparative balance sheets for 2021 and 2020 and the statement of income for 2021 are given below for Dux Company. Additional information from Dux’s accounting records is provided also. DUX COMPANY Comparative Balance Sheets December 31, 2021 and 2020 ($ in thousands) 2021 2020 Assets Cash $ 33 $ 20 Accounts receivable 48 50 Less: Allowance for uncollectible accounts (4 ) (3 ) Dividends receivable 3 2 Inventory 55 50 Long-term investment 15 10 Land 70 40 Buildings and...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are...
The comparative balance sheets for 2018 and 2017 and the statement of income for 2018 are given below for National Intercable Company. Additional information from NIC’s accounting records is provided also. NATIONAL INTERCABLE COMPANY Comparative Balance Sheets December 31, 2018 and 2017 ($ in millions) 2018 2017 Assets Cash $ 106 $ 95 Accounts receivable 280 275 Less: Allowance for uncollectible accounts (8 ) (6 ) Prepaid insurance 4 10 Inventory 262 255 Long-term investment 50 75 Land 180 180...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT