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 $ 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:

  1. Net income is $79,000.
  2. The company purchases $110,000 in equipment.
  3. Depreciation expense is $150,000.
  4. The company repays $115,000 in notes payable.
  5. 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.)

image text in transcribed

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 0

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered 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

Students also viewed these Accounting questions