26) Selected financial statement information and additional data for Johnston
Enterprises is presented below. Prepare a statement of cash flows for the year ending
December 31, 2014
Johnston Enterprises
Balance Sheet and Income Statement Data
December 31,December 31,
2014 2013___
Current Assets:
Cash$143,000$119,000
Accounts Receivable228,000306,000
Inventory 391,000 340,000
Total Current Assets762,000765,000
Property, Plant, and Equipment1,261,0001,122,000
Less: Accumulated Depreciation (476,000) (442,000)
Total Assets$1,547,000$1,445,000
Current Liabilities:
Accounts Payable$187,000$102,000
Notes Payable51,00068,000
Income Taxes Payable 85,000 76,500
Total Current Liabilities323,000246,500
Bonds Payable350,000391,000
Total Liabilities673,000637,500
Stockholders’ Equity:
Common Stock510,000467,500
Retained Earnings364,000340,000
Total Stockholders’ Equity 874,000 807,500
Total Liabilities & Stockholders’ Equity$1,547,000$1,445,000
Sales Revenue1,615,000$1,513,000
Less Cost of Goods Sold781,000731,000
Gross Profit834,000782,000
Expenses:
Depreciation Expense153,000136,000
Salaries and Wages Expense391,000357,000
Interest Expense34,00034,000
Loss on Sale of Equipment 12,000 0
Income Before Taxes244,000255,000