Take home quiz 1 - Kernel Mills Inc 2006 and 2005 Income...

Info icon This preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Kernel Mills Inc. 2006 and 2005 Income Statements 2006 2005 Depreciation Expense: Sales 5,200,000 4,800,000 Acc. Depr. 2006 - Acc. Depr 2005 COGS 3,285,000 3,014,000 800,000 Depr. Expense 100,000 50,000 (700,000) Operating Expenses 1,400,000 1,350,000 100,000 Earnings before interest and taxes 415,000 386,000 Interest Paid 116,500 101,000 Taxable Income 298,500 285,000 Taxes 148,000 140,000 Net Income $150,500 $145,000 Dividends Paid 15,500 13,500 Dividends: Addition to retained Earnings 135,000 131,500 Net Income - Addition to RE 150,500 145,000 145,000 150,500 (131,500) (15,500) 13,500 135,000 Kernel Mills Inc. 2006 and 2005 Balance Sheets 2006 2005 Current Assets Cash 175,000 155,000 A/R 690,000 630,000 Short-Term Investments 165,000 145,000 Inventories 660,000 605,000 Total Current Assets 1,690,000 1,535,000 Fixed Assets PPE 2,610,000 2,350,000 Less Accumulated Depr. (800,000) (700,000) Total Fixed Assets 1,810,000 1,650,000
Image of page 1

Info icon This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document Right Arrow Icon
Total Assets $3,500,000 $3,185,000 Current Liabilities A/P 550,000 485,000 N/P 400,000 385,000 Taxes Payable 80,000 75,000 Accrued Expenses 85,000 80,000 Total Current Liabilities 1,115,000 1,025,000 Long-Term Debt 1,100,000 1,010,000 Owner's Equity Retained Earnings 685,000 550,000 RE: RE 2005 + Addition to Retained Earnings 2006 Common Stock 600,000 600,000 550,000 Total Owner's Equity
Image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

0/0 PREVIEWS LEFT
Sign up to access 24/7 study resources for your classes

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern