Sharp Screen Films, Incorporated, is developing its annual financial statements at December 31, current year....

70.2K

Verified Solution

Question

Accounting

Sharp Screen Films, Incorporated, is developing its annual financial statements at December 31, current year. The statements are complete except for the statement of cash flows. The completed comparative balance sheets and income statement are summarized as follows:
\table[[Balance sheet at December 31,Current Year Prior Year,],[Cash,$66,950,$66,200],[Accounts receivable,19,750,25,950],[Merchandise inventory,25,950,20,800],[Property and equipment,214,150,152,800],[Less: Accumulated depreciation,(63,400),(47,950)],[Accounts payable,$263,400,$217,800],[Wages payable,$13,500,$23,800],[Note payable, long-term,5,400,6,000],[Common stock and additional paid-in capital,64,000,76,200],[Retained earnings,104,200,67,800],[,76,300,44,000],[Income statement for current year,$263,400,$217,800],[Sales,,],[Cost of goods sold,$213,000,],[Depreciation expense,110,000,],[Other expenses,15,450,],[Net income,44,800,]]
Additional Data:
a. Bought equipment for cash, $61,350.
b. Paid $12,200 on the long-term note payable.
c. Issued new shares of stock for $36,400 cash.
d. Dividends of $10,450 were declared and paid.
e. Other expenses all relate to wages.
f. Accounts payable includes only inventory purchases made on credit.
\table[[Statement of Cash Flows],[For the Year Ended December 31, Current Year],[Cash flows from operating activities:],[Net income,,,$,42,750vv],[\table[[Adjustments to reconcile net income to net cash provided],[by operating activities:]]],[Depreciation expense,- $,15,450,,],[Decrease in accounts receivable,\theta ,6,200vv,,],[Increase in merchandise inventory,\theta ,(5,150),,],[Decrease in accounts payable,,(10,300)vv,,],[Decrease in wages payable,O/,(600)vv,,],[,,,5,600],[Net cash provided by operating activities,*,,,48,350],[Cash flows from investing activities:],[Cash payments to purchase property an,\theta ,(61,350)vv,,],[,,,(61,350)],[Cash flows from financing activities:],[Cash payments on long-term note,O/,(12,200)vv,,],[Cash payments for dividends,\theta ,(10,450)vv,,],[Cash receipts from issuing stock,\theta ,36,400vv,,],[Net cash provided by financing activities,*,,,13,750],[Net increase in cash during the year,\theta ,,,750],[Cash balance, January 1, current year,O/,,,66,200vv],[Cash balance, December 31, current year,\theta ,,$,66,950]]
What am I missing?
image

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students