Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The balance sheets for Plasma Screens Corporation, along with additional information, are provided below: PLASMA SCREENS CORPORATION Balance Sheets December 31, 2021 and 2020 2021

The balance sheets for Plasma Screens Corporation, along with additional information, are provided below:

PLASMA SCREENS CORPORATION Balance Sheets December 31, 2021 and 2020
2021 2020
Assets
Current assets:
Cash $ 116,500 $ 136,800
Accounts receivable 80,400 95,000
Inventory 101,000 85,400
Prepaid rent 5,200 2,600
Long-term assets:
Land 510,000 510,000
Equipment 814,000 700,000
Accumulated depreciation (434,000 ) (280,000 )
Total assets $ 1,193,100 $ 1,249,800
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 105,000 $ 90,400
Interest payable 6,900 13,800
Income tax payable 9,200 5,600
Long-term liabilities:
Notes payable 115,000 230,000
Stockholders' equity:
Common stock 730,000 730,000
Retained earnings 227,000 180,000
Total liabilities and stockholders' equity $ 1,193,100 $ 1,249,800

Additional Information for 2021:

  1. Net income is $75,000.
  2. The company purchases $114,000 in equipment.
  3. Depreciation expense is $154,000.
  4. The company repays $115,000 in notes payable.
  5. The company declares and pays a cash dividend of $28,000.

Required: Prepare the statement of cash flows using the indirect method. (List cash outflows and any decrease in cash as negative amounts.)

PLASMA SCREENS CORPORATION
Statement of Cash Flows
For the Year Ended December 31, 2021
Cash Flows from Operating Activities
Net income
Adjustments to reconcile net income to net cash flows from operating activities
Depreciation expense
Decrease in accounts receivable
Increase in accounts payable
Increase in inventory
Increase in prepaid rent
Increase in income tax payable
Decrease in interest payable
75,000
Net cash flows from operating activities $75,000
Cash Flows from Investing Activities
Purchase of equipment
Net cash flows from investing activities 0
Cash Flows from Financing Activities
Payment of cash dividends
Net cash flows from financing activities 0
Cash at the beginning of the period
Cash at the end of the period $0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Sound Investing, Chapter - Classification Deceit

Authors: Kate Mooney

2nd Edition

0071719385, 9780071719384

More Books

Students also viewed these Accounting questions

Question

1. Show enthusiasm for the subject you teach.

Answered: 1 week ago

Question

What is the status (prevalence) of unions today?

Answered: 1 week ago