Answered step by step
Verified Expert Solution
Question
1 Approved Answer
HELP!! The income statement, balance sheets, and additional information for Video Phones, Inc., are provided. The income statement, balance sheets, and additional information for Video
HELP!! The income statement, balance sheets, and additional information for Video Phones, Inc., are provided.
The income statement, balance sheets, and additional information for Video Phones, Inc., are provided. VIDEO PHONES, INC. Income Statement For the Year Ended December 31, 2021 Net sales $3,586,000 Expenses: Cost of goods sold $2,400,000 Operating expenses 948,000 Depreciation expense 36,000 Loss on sale of land 8,900 Interest expense 19,500 Income tax expense 57,000 Total expenses 3,469, 400 Net income $ 116,600 VIDEO PHONES, INC. Balance Sheets December 31 2021 2020 $ 257,740 90,900 105,000 14,160 $219,420 69,000 144,000 7,080 Assets Current assets: Cash Accounts receivable Inventory Prepaid rent Long-term assets: Investments Land Equipment Accumulated depreciation Total assets Liabilities and Stockholders' Equity Current liabilities: Accounts payable Interest payable Income tax payable 114,000 219,000 288,000 (79, 800) $1,009,000 0 258,000 219,000 (43,800) $872,700 74,100 6,900 15,900 $ 90,000 11,800 14,900 2021 2020 $257,740 90,900 105,000 14,160 $219,420 69,000 144,000 7,080 Assets Current assetst Cash Accounts receivable Inventory Prepaid rent Long-term astetut Investments Land Equipment Accumulated depreciation Total assets Liabilities and stockholders' Equity Current liabilities: Accounts payable Interest payable Income tax payable Long-term liabilities Notes payable Stockholders' equity! Common stock Retained earnings Total liabilities and stockholders' equity 114,000 219,000 288,000 (79.800) $1,009,000 0 258,000 219,000 (43,800) $872,700 $ 74,100 6,900 15,900 $ 90,000 11,800 14,900 303,000 234,000 390,000 219,100 $1,009,000 390,000 132,000 5872,700 Additional Information for 2021: 1. Purchase investment in bonds for $114,000 2. Sell land costing $39,000 for only $30,100, resulting in a $8,900 loss on sale of land. 3. Purchase $69,000 in equipment by issuing a $69,000 long-term note payable to the seller. No cash is exchanged in the transaction 4. Declare and pay a cash dividend of $29,500. Required: Prepare the statement of cash flows using the Indirect method, Disclose any noncash transactions in an accompanying note. (List cash outflows and any decrease in cash as negative amounts.) 11,800 + VIDEO PHONES, INC. 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 Loss (on sale of land) Increase in accounts receivable Increase in prepaid rent Decrease in inventory Decrease in accounts payable Decrease in interest payable Increase in income tax payable 36,000 89,000 (219,100) (708,000) 39,000 15,900 (49,000) 10,000 $ (774,400) Net cash flows from operating activities Cash Flows from Investing Activities: Purchase investment in bonds Proceeds from sale of land (114,000) (114,000) Net cash flows from investing activities Cash Flows from Financing Activities: Payment of cash dividends $ (295,000) 1,0 LOUICAGO I GUUUUins payaviG Decrease in interest payable Increase in income tax payable (49,000) 10,000 $ (774,400) Net cash flows from operating activities Cash Flows from Investing Activities: Purchase investment in bonds Proceeds from sale of land (114,000) (114,000) Net cash flows from investing activities Cash Flows from Financing Activities: Payment of cash dividends $ (295,000) (295,000) Net cash flows from financing activities Net increase in cash Cash at the beginning of the period Cash at the end of the period Note: Noncash Activities S 0 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