ment f As per problem #25 on pages 169-170 in the text: Rockaway Framers Ltd A B D E 1 F As per problem N25 on pages 169-170 in the text: Rockaway Framers Ltd. 2 3 4 5 6 8 20xw 9 10 11 12 13 $ 20,000 28.000 64.500 112.500 ROCKWAY FRAMERS LTD. Income Statements Year Ended Dec. 31 20x0X 200W Sales 5355,200 $277.500 Cost of goods sold 213 1.0 106.500 Contribution margin 142,080 111.000 Sales and administration expenses 12.140 14670 Amortization 21000 10000 Operating income 36.9406 Interest Earnings before and 21.0190 Taxes 3833 4951 Netcom $ 11,055 14 15 16 ROCKWAY FRAMERS LTD. Balance Sheets December 31 20XX Current assets: Cash $ 1.300 Accounts receivable 36,000 Inventories 101.000 Total current assets 138,300 Land 57.700 Buildings and equipment 222.000 Less: Accumulated amortization 35.000 Total assets $333.000 Current liabilities: Accounts payable 545.770 Notex payable 104500 Total trent liabilit Heidet 51.000 TO 000 44.300 155.000 17 18 9 2000 $250,000 15:20 $ 23.350 37750 61,000 64.000 70,000 Ratio Andral Instructions Cash Flow Statement Balance Sheet Income Statement Type here to search D 1080 Assignment 1 H *** 82,140 74,370 23.000 10.000 36.940 26,630 14,200 6800 22,740 19,830 fx As per problem #25 on pages 169-170 in the text: Rockaway Framers Ltd. A U D E G Accounts receivable 36,000 28,000 www Inventories 101.000 64.500 Sales and administration expenses Total current assets 138,300 112,500 Amortization Land 57,700 44.500 Operating income Buildings and equipment 222.000 155,000 Interest Less: Accumulated amortization..... 85.000 62.000 Earnings before taxes. Total assets $333,000 $250.000 Taxes Current liabilities: Net income Accounts payable $ 48,770 $ 23,250 Notes payable 104,500 37.750 Total current liabilities 153,270 61.000 Long-term debt $1.000 64.000 Common stock 70,000 70,000 Retained earnings 58.730 55000 Total liabilities and equity $333,000 $250.000 5.685 4,958 $ 17,055 $ 14,372 Instructions: complete the following for a total of 40 marks: I. Prepare a statement of cash flow (typo in text-do NOT prepare a statement of changes in financial position) at December 31, 20XX. (10 mar 2. Complete a ratio analysis: profitability, asset utilization, debt utilization and liquidity ratios. (13 marks) Pranar tamaments for COXY Raper Sheet And Them Statement the basis of the same financiranti shina in One Instructions Casal Statement Tricom Statement Balance Shoot Ratio Anal Only need 2 question thankyou