Question
Davidson Company has the following comparative balance sheet data available: 12/31/2021 12/31/2020 Cash $50,000 $80,000 Accounts receivable, net 150,000 100,000 Inventory 100,000 70,000 Prepaid rent
Davidson Company has the following comparative balance sheet data available:
| 12/31/2021 | 12/31/2020 |
Cash | $50,000 | $80,000 |
Accounts receivable, net | 150,000 | 100,000 |
Inventory | 100,000 | 70,000 |
Prepaid rent | 30,000 | 10,000 |
Total current assets | $330,000 | $260,000 |
Equipment | $400,000 | $200,000 |
Accumulated depreciation | (60,000) | (50,000) |
Total Assets | $670,000 | $410,000 |
|
|
|
Accounts payable | $50,000 | $40,000 |
Salaries payable | 40,000 | 40,000 |
Bonds payable | 0 | 50,000 |
Common stock, $10 par | 350,000 | 100,000 |
Retained earnings | 230,000 | 180,000 |
Total liabilities & stockholders' equity | $670,000 | $410,000 |
Additional information:
- The company reports net income of $120,000 and depreciation expense of $20,000 for the year ending December 31, 2021.
- Dividends declared and paid in 2021, $70,000.
- Equipment with a cost of $20,000 and accumulated depreciation of $10,000 was sold for $3,000.
- New equipment was purchased for cash.
- No common stock was retired during 2021.
The company also reports the following income statement for the year ending December 31, 2021:
Sales |
| $1,050,000 |
Expenses: |
|
|
Cost of goods sold | 630,000 | - |
Salaries expense | 200,000 | - |
Rent expense | 40,000 | - |
Depreciation expense | 20,000 | - |
Interest expense | 3,000 | - |
Loss on sale of equipment | 7,000 | - |
Total Expenses | - | 900,000 |
Income Before Taxes | - | 150,000 |
Income tax expense |
| 30,000 |
Net income |
| $120,000 |
Required:
Using the direct method, prepare the statement of cash flows for the year ending December 31, 2021.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started