he income statement, balance sheets, and additional informationfor Virtual Gaming Systems are provided.
VIRTUAL GAMING SYSTEMS Income Statement For the year ended December 31, 2021 |
Net sales | | | | | $ | 2,450,000 | | |
Gain on sale of land | | | | | | 7,500 | | |
Total revenues | | | | | | 2,457,500 | | |
Expenses: | | | | | | | | |
Cost of goods sold | $ | 1,575,000 | | | | | | |
Operating expenses | | 600,000 | | | | | | |
Depreciation expense | | 18,000 | | | | | | |
Interest expense | | 19,000 | | | | | | |
Income tax expense | | 65,000 | | | | | | |
Total expenses | | | | | | 2,277,000 | | |
Net income | | | | | $ | 180,500 | | |
|
VIRTUAL GAMING SYSTEMS Balance Sheets December 31 |
| 2021 | | | 2020 | | |
Assets | | | | | | | | |
Current assets: | | | | | | | | |
Cash | $ | 139,400 | | | $ | 81,700 | | |
Accounts receivable | | 70,500 | | | | 85,000 | | |
Inventory | | 137,500 | | | | 130,000 | | |
Prepaid rent | | 3,100 | | | | 4,800 | | |
Long-term assets: | | | | | | | | |
Investments | | 180,000 | | | | 100,000 | | |
Land | | 205,500 | | | | 253,000 | | |
Equipment | | 220,000 | | | | 205,000 | | |
Accumulated depreciation | | (120,500 | ) | | | (102,500 | ) | |
Total assets | $ | 835,500 | | | $ | 757,000 | | |
Liabilities and Stockholders' Equity | | | | | | | | |
Current liabilities: | | | | | | | | |
Accounts payable | $ | 27,500 | | | $ | 83,000 | | |
Interest payable | | 3,500 | | | | 2,500 | | |
Income tax payable | | 29,000 | | | | 31,500 | | |
Long-term liabilities: | | | | | | | | |
Notes payable | | 255,000 | | | | 240,000 | | |
Stockholders' equity: | | | | | | | | |
Common stock | | 295,000 | | | | 250,000 | | |
Retained earnings | | 225,500 | | | | 150,000 | | |
Total liabilities and stockholders’ equity | $ | 835,500 | | | $ | 757,000 | | |
|
Additional Information for 2021:
Purchase additional investment in stocks for $80,000.
Sell land costing $47,500 for $55,000, resulting in a $7,500gain on sale of land.
Purchase $15,000 in equipment by issuing a $15,000 long-termnote payable to the seller. No cash is exchanged in thetransaction.
Declare and pay a cash dividend of $105,000.
Issue common stock for $45,000.
Required:
Prepare the statement of cash flows using the indirectmethod. Disclose any noncash transactions in an accompanying note.(List cash outflows and any decrease in cash as negativeamounts.)