Answered step by step
Verified Expert Solution
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 | $ | 108,900 | $ | 126,800 | ||||
Accounts receivable | 82,000 | 97,000 | ||||||
Inventory | 105,000 | 89,000 | ||||||
Prepaid rent | 6,000 | 3,000 | ||||||
Long-term assets: | ||||||||
Land | 530,000 | 530,000 | ||||||
Equipment | 830,000 | 720,000 | ||||||
Accumulated depreciation | (438,000 | ) | (288,000 | ) | ||||
Total assets | $ | 1,223,900 | $ | 1,277,800 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 109,000 | $ | 94,000 | ||||
Interest payable | 6,900 | 13,800 | ||||||
Income tax payable | 10,000 | 6,000 | ||||||
Long-term liabilities: | ||||||||
Notes payable | 115,000 | 230,000 | ||||||
Stockholders' equity: | ||||||||
Common stock | 750,000 | 750,000 | ||||||
Retained earnings | 233,000 | 184,000 | ||||||
Total liabilities and stockholders' equity | $ | 1,223,900 | $ | 1,277,800 | ||||
Additional Information for 2021:
- Net income is $79,000.
- The company purchases $110,000 in equipment.
- Depreciation expense is $150,000.
- The company repays $115,000 in notes payable.
- The company declares and pays a cash dividend of $30,000.
Required:
Prepare the statement of cash flows using the indirect method. (List cash outflows and any decrease in cash as negative amounts.)
Answer is not complete. PLASMA SCREENS CORPORATION Statement of Cash Flows For the Year Ended December 31, 2021 Cash Flows from Operating Activities Net income $ 79,000 Adjustments to reconcile net income to net cash flows from operating activities: Depreciation expense 150,000 Decrease in accounts receivable 15,000 Increase in inventory (16,000) Increase in prepaid rent (3,000) Increase in accounts payable 15,000 Decrease in interest payable (6,900) Increase in income tax payable 4,000 $ 237,100 Net cash flows from operating activities Cash Flows from Investing Activities Purchase of equipment (110,000) (110,000) Net cash flows from investing activities Cash Flows from Financing Activities Payment of notes payable Payment of cash dividends (115,000) (30,000) (145,000) Net cash flows from financing activities Net decrease in cash Cash at the beginning of the period Cash at the end of the period 0Step 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