Please prepare a statement of cash flows.

Jolly Corporation's Trial Balance at December 31, 202X is presented below. All 202X transactions have been recorded except for the items described on the next page Debit Credit $ 220,650 36,362 54,254 0 60,000 215,850 75,120 $ 2,540 63,306 16,048 32,578 0 54,300 8 o Cash Accounts Receivable Inventory Debt Investments Land Buildings Equipment Allowance for Doubtful Accounts Accumulated Depreciation-Buildings Accumulated Depreciation Equipment Accounts Payable Interest Payable Unearned Rent Revenue Dividends Payable Income Tax Payable Bonds Payable Discount on Bonds Payable Common Stock ($2 par) Paid in Capital in Excess of Par-Common Stock Preferred Stock ($60 par) Paid in Capital in Excess of Par-Preferred Stock Retained Earnings Treasury Stock Cash Dividends Sales Revenue Rent Revenue Gain on Sale of Land Bad Debt Expense Interest Expense Cost of Goods Sold Depreciation Expense Other Operating Expenses Salaries and Wages Expense Income Tax Expense Total 29,200 44,580 0 0 90,051 956,255 0 0 478,592 0 62,374 85,656 0 $ 1,288,858 $ 1,288,858 49 50 Unrecorded transactions: 51 Round all calculations if necessary to -o-decimals (to the nearest dollar, do not show cents). 52 1. On January 1, 202x, Jolly Corp. issued 520 shares of $ 60 par, 5% preferred stock for $75,810. 53 54 2. On January 1, 20XX, Jolly Corp. also issued 5,800 shares of common stock for $42,050. 55 56 3. On January 1, 20XX, Jolly Corp. issued $325,000,5.5%, 9 year bonds when the market rate was 6%. 57 Interest is to be paid annually on each January 1, beginning 1 year from date of issue. 58 59 4. Jolly Corp. reaquired 3,600 shares of its common stock on January 12, 20XX for $8.00 per share. 60 61 5. On December 31, 20XX, Jolly Corp. declared the annual preferred dividend plus a $2.75 per 62 share dividend on the outstanding common stock, all payable in cash on January 31 of next year. 63 64 6. On December 31, 20XX, Jolly Corp. estimates that the total amount of accounts receivable that 65 is uncollectible at year end is $1,740. 66 67 7. The building is being depreciated using the straight line method over 25 years. 68 The salvage value is $100,000. 69 70 8. The equipment is being depreciated using the straight line method over 5 years. 71 The salvage value is $15,000. 72 73 9. Sold the Land for $65,000 cash. 74 75 10. Bought Debt Investments worth $170,000 for cash. 76 77 11. The unearned rent was collected on December 1, 20XX. It was receipt of 3 months' 78 rent in advance (December 1, 20XX through February 28 of next year). 79 80 12. The first cash interest payment on the 5.5% bonds is due January 1 of next year. The annual 81 interest on the bonds for 20XX has not yet been recorded. Use the effective interest method. 82 83 13. The Jolly Corporation must make an adjusting entry to accrue income tax expense on 84 Income Before Income Tax at a rate of 37%. The taxes will not be paid until March of next year. 85 2 3 (f) Statement of Cash Flows: 4 Jolly CORPORATION 5 Comparative Balance Sheets 6 December 31 of the previous year 7 8 Accounts Receivable (net of AFDA) 11,208 9 Inventory 15,790 10 Land 55,674 11 Buildings 215,850 12 Equipment 75,120 13 Accumulated Depreciation-Buildings 63,306 14 Accumulated Depreciation-Equipment 16,048 15 Accounts Payable 47,598 16 Interest Payable 0 17 Unearned Rent Revenue 0 18 Dividends Payable 0 19 Income Tax Payable 0 20 21 Instructions: Use the Balance Sheet for December 31, 20XX and the above ending 22 balances for last year's Balance Sheet accounts to prepare the "Net cash provided by 23 operating activities" section of the Cash Flow Statement below using the indirect method. 24 25 26 27 28 29 30 $ 31 32 33 $ 34 Jolly CORPORATION Statement of Cash Flows December 31, 20XX Cash flows from operating activities Net income Adjustments to reconcile net income to net cash provided by operating activities Add: Depreciation expense Add: Bad debt expense Less: Gain on sale of land Increase in accounts receivable Increase in inventory Decrease in accounts payable Increase in unearned rent revenue Increase in interest payable Increase in dividends payable Increase in income taxes payable Net cash provided by operating activities 35 36 37 38 39 40 41 42 43 $ Jolly Corporation's Trial Balance at December 31, 202X is presented below. All 202X transactions have been recorded except for the items described on the next page Debit Credit $ 220,650 36,362 54,254 0 60,000 215,850 75,120 $ 2,540 63,306 16,048 32,578 0 54,300 8 o Cash Accounts Receivable Inventory Debt Investments Land Buildings Equipment Allowance for Doubtful Accounts Accumulated Depreciation-Buildings Accumulated Depreciation Equipment Accounts Payable Interest Payable Unearned Rent Revenue Dividends Payable Income Tax Payable Bonds Payable Discount on Bonds Payable Common Stock ($2 par) Paid in Capital in Excess of Par-Common Stock Preferred Stock ($60 par) Paid in Capital in Excess of Par-Preferred Stock Retained Earnings Treasury Stock Cash Dividends Sales Revenue Rent Revenue Gain on Sale of Land Bad Debt Expense Interest Expense Cost of Goods Sold Depreciation Expense Other Operating Expenses Salaries and Wages Expense Income Tax Expense Total 29,200 44,580 0 0 90,051 956,255 0 0 478,592 0 62,374 85,656 0 $ 1,288,858 $ 1,288,858 49 50 Unrecorded transactions: 51 Round all calculations if necessary to -o-decimals (to the nearest dollar, do not show cents). 52 1. On January 1, 202x, Jolly Corp. issued 520 shares of $ 60 par, 5% preferred stock for $75,810. 53 54 2. On January 1, 20XX, Jolly Corp. also issued 5,800 shares of common stock for $42,050. 55 56 3. On January 1, 20XX, Jolly Corp. issued $325,000,5.5%, 9 year bonds when the market rate was 6%. 57 Interest is to be paid annually on each January 1, beginning 1 year from date of issue. 58 59 4. Jolly Corp. reaquired 3,600 shares of its common stock on January 12, 20XX for $8.00 per share. 60 61 5. On December 31, 20XX, Jolly Corp. declared the annual preferred dividend plus a $2.75 per 62 share dividend on the outstanding common stock, all payable in cash on January 31 of next year. 63 64 6. On December 31, 20XX, Jolly Corp. estimates that the total amount of accounts receivable that 65 is uncollectible at year end is $1,740. 66 67 7. The building is being depreciated using the straight line method over 25 years. 68 The salvage value is $100,000. 69 70 8. The equipment is being depreciated using the straight line method over 5 years. 71 The salvage value is $15,000. 72 73 9. Sold the Land for $65,000 cash. 74 75 10. Bought Debt Investments worth $170,000 for cash. 76 77 11. The unearned rent was collected on December 1, 20XX. It was receipt of 3 months' 78 rent in advance (December 1, 20XX through February 28 of next year). 79 80 12. The first cash interest payment on the 5.5% bonds is due January 1 of next year. The annual 81 interest on the bonds for 20XX has not yet been recorded. Use the effective interest method. 82 83 13. The Jolly Corporation must make an adjusting entry to accrue income tax expense on 84 Income Before Income Tax at a rate of 37%. The taxes will not be paid until March of next year. 85 2 3 (f) Statement of Cash Flows: 4 Jolly CORPORATION 5 Comparative Balance Sheets 6 December 31 of the previous year 7 8 Accounts Receivable (net of AFDA) 11,208 9 Inventory 15,790 10 Land 55,674 11 Buildings 215,850 12 Equipment 75,120 13 Accumulated Depreciation-Buildings 63,306 14 Accumulated Depreciation-Equipment 16,048 15 Accounts Payable 47,598 16 Interest Payable 0 17 Unearned Rent Revenue 0 18 Dividends Payable 0 19 Income Tax Payable 0 20 21 Instructions: Use the Balance Sheet for December 31, 20XX and the above ending 22 balances for last year's Balance Sheet accounts to prepare the "Net cash provided by 23 operating activities" section of the Cash Flow Statement below using the indirect method. 24 25 26 27 28 29 30 $ 31 32 33 $ 34 Jolly CORPORATION Statement of Cash Flows December 31, 20XX Cash flows from operating activities Net income Adjustments to reconcile net income to net cash provided by operating activities Add: Depreciation expense Add: Bad debt expense Less: Gain on sale of land Increase in accounts receivable Increase in inventory Decrease in accounts payable Increase in unearned rent revenue Increase in interest payable Increase in dividends payable Increase in income taxes payable Net cash provided by operating activities 35 36 37 38 39 40 41 42 43 $