JJP info for the last two years Balance sheets Balance Sheet Year...

70.2K

Verified Solution

Question

Accounting

JJP info for the last two years Balance sheets
Balance Sheet Year 2 Year 1
Assets
Current Assets
Cash $17,000 $12,000
Accounts receivable 60,00040,000
Inventory 84,00070,000
Prepaid Expenses 6,0004,000
Long term assets
Equipment 250,000210,000
Accumulated Dep. Plant assets (60,000)(48,000)
Total Assets $357,000 $288,000
Liabilities
Current Liabilities
Accounts Payable 35,00040,000
Interest Payable 3,0004,000
Income taxes payable 22,00012,000
Dividends Payable 00
Long-term liabilities
Long term notes payable 90,00064,000
Total Liabilities $150,000 $120,000
Stockholders Equity
Common Stock $5 par 95,00080,000
Retained Earnings 112,00088,000
Total Stockholders Equity 207,000168,000
Total Liab. And Stockholders Equity $ 357,000 $288,000
JJP Income Statement last year
Income Statement Year 2
Sales Revenue $ 590,000
Costs of Goods Sold 300,000
Gross Profit 290,000
Operating Expenses
Other Operating Expense $216,000
Depreciation Expense-Plant Assets 24,000
Interest Expense 7,000
Total Operating Expenses 247,000
Operating Income 43,000
Other Revenue and Expenses
Loss on Sale of Plant Assets (6,000)
Gain on retirement of bonds 16,000
Total other Rev and Exp. 10,000
Net Income Before Taxes 53,000
Income Tax Expense (15,000)
Net Income $38,000
Additional transaction data
A. The accounts payable balances result from inventory purchases.
B. Purchased $60,000 in plant assets by issuing $60,000 of notes payable.
C. Sold plant assets with a book value of $8,000(original costs of $20,000 and accumulated depreciation of $12,000) for $2,000 cash, yielding a $6,000 loss.
D. Received $15,000 cash from issuing 3,000 shares of common stock.
E. Paid $18,000 cash to retire notes with a $34,000 book value, yielding a $16,000 gain.
F. Declared and paid cash dividends of $14,000
Required:
1. Develop a Statement of Cash Flows for JJP for the 2nd year ending December 31,20xx.

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students