WHISPERING INC. COMPARATIVE BALANCE SHEET AS OF DECEMBER 31, 2020 AND 2019
12/31/20
12/31/19
Cash
$6,100
$7,000
Accounts receivable
$61,600
$51,500
Short-term debt investments (available-for-sale)
$34,900
$18,100
Inventory
$39,900
$60,400
Prepaid rent
$5,000
$4,100
Equipment
$154,100
$130,300
Accumulated depreciation—equipment
($35,000)
($24,900)
Copyrights
$45,500
$50,500
Total assets
$312,100
$297,000
Accounts payable
$45,800
$39,900
Income taxes payable
$4,000
$6,000
Salaries and wages payable
$8,100
$4,000
Short-term loans payable
$7,900
$10,000
Long-term loans payable
$60,500
$69,300
Common stock, $10 par
$100,000
$100,000
Contributed capital, common stock
$30,000
$30,000
Retained earnings
$55,800
$37,800
Total liabilities & stockholders’ equity
$312,100
$297,000
WHISPERING INC. INCOME STATEMENT FOR THE YEAR ENDING DECEMBER 31, 2020
Sales revenue
$333,000
Cost of goods sold
$174,000
Gross profit
$159,000
Operating expenses
$119,500
Operating income
$39,500
Interest expense
$11,500
Gain on sale of equipment
$2,000
Income before tax
$30,000
Income tax expense
$6,000
Net income
$24,000
Additional information:
1. Dividends in the amount of $6,000 were declared and paid during 2020.
2. Depreciation expense and amortization expense are included in operating expenses.
3. No unrealized gains or losses have occurred on the investments during the year.
4. Equipment that had a cost of $20,100 and was 70% depreciated was sold during 2020.
Prepare a statement of cash flows using the indirect method. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)