Question
Forten Company's current year income statement, comparative balance sheets, and additional information follow. For the year, (1) all sales are credit sales, (2) all credits
Forten Company's current year income statement, comparative balance sheets, and additional information follow. For the year, (1) all sales are credit sales, (2) all credits to Accounts Receivable reflect cash receipts from customers, (3) all purchases of inventory are on credit, (4) all debits to Accounts Payable reflect cash payments for inventory, and (5) Other Expenses are paid in advance and are initially debited to Prepaid Expenses.
FORTEN COMPANY Comparative Balance Sheets December 31 | |||||||||||
Current Year | Prior Year | ||||||||||
Assets | |||||||||||
Cash | $ | 79,900 | $ | 93,500 | |||||||
Accounts receivable | 95,970 | 70,625 | |||||||||
Inventory | 305,656 | 271,800 | |||||||||
Prepaid expenses | 1,410 | 2,295 | |||||||||
Total current assets | 482,936 | 438,220 | |||||||||
Equipment | 137,500 | 128,000 | |||||||||
Accum. depreciationEquipment | (46,625 | ) | (56,000 | ) | |||||||
Total assets | $ | 573,811 | $ | 510,220 | |||||||
Liabilities and Equity | |||||||||||
Accounts payable | $ | 73,141 | $ | 144,675 | |||||||
Short-term notes payable | 16,000 | 10,000 | |||||||||
Total current liabilities | 89,141 | 154,675 | |||||||||
Long-term notes payable | 55,000 | 68,750 | |||||||||
Total liabilities | 144,141 | 223,425 | |||||||||
Equity | |||||||||||
Common stock, $5 par value | 192,750 | 170,250 | |||||||||
Paid-in capital in excess of par, common stock | 67,500 | 0 | |||||||||
Retained earnings | 169,420 | 116,545 | |||||||||
Total liabilities and equity | $ | 573,811 | $ | 510,220 | |||||||
FORTEN COMPANY Income Statement For Current Year Ended December 31 | |||||||
Sales | $ | 682,500 | |||||
Cost of goods sold | 305,000 | ||||||
Gross profit | 377,500 | ||||||
Operating expenses | |||||||
Depreciation expense | $ | 40,750 | |||||
Other expenses | 152,400 | 193,150 | |||||
Other gains (losses) | |||||||
Loss on sale of equipment | (25,125 | ) | |||||
Income before taxes | 159,225 | ||||||
Income taxes expense | 52,250 | ||||||
Net income | $ | 106,975 | |||||
Additional Information on Current Year Transactions
- The loss on the cash sale of equipment was $25,125 (details in b).
- Sold equipment costing $106,875, with accumulated depreciation of $50,125, for $31,625 cash.
- Purchased equipment costing $116,375 by paying $70,000 cash and signing a long-term note payable for the balance.
- Borrowed $6,000 cash by signing a short-term note payable.
- Paid $60,125 cash to reduce the long-term notes payable.
- Issued 4,500 shares of common stock for $20 cash per share.
- Declared and paid cash dividends of $54,100.
Required: 1. Prepare a complete statement of cash flows using the indirect method for the current year. (Amounts to be deducted should be indicated with a minus sign.)
2. Prepare a complete statement of cash flows using a spreadsheet using the indirect method. (Enter all amounts as positive values.)
3. Prepare a complete statement of cash flows using the direct method. (Amounts to be deducted should be indicated with a minus sign.)
*If you could please help me find the answers in the following format, I would really appreciate it!
Answer is not complete. FORTEN COMPANY Statement of Cash Flows For Current Year Ended December 31 Cash flows from operating activities Net income $ 106,975 Adjustments to reconcile net income to net cash provided by operations: Depreciation expense 40,750 Cash received from sale of equipment 25,125 Accounts receivable increase (25,345) Inventory increase (33,856) Prepaid expense decrease 885 Accounts payable decrease (71,534) $ 43,000 Cash flows from investing activities Cash received from sale of equipment Cash paid for equipment DI 31,625 (70,000) (38,375) Cash flows from financing activities: Cash received from issuing stock Cash borrowed on short-term note Cash paid on long-term note Cash paid for dividends OOOO 90,000 6,000 (60,125) (54,100) 1$ Net increase (decrease) in cash Cash balance at December 31, prior year Cash balance at December 31, current year (18,225) (13,600) 93,500 79,900 $ Required: Prepare a complete statement of cash flows using a spreadsheet using the indirect method. (Enter all amounts as positive values.) FORTEN COMPANY Spreadsheet for Statement of Cash Flows For Current Year Ended December 31 Analysis of Changes December 31, Prior Debit Credit Year December 31, Current Year Balance sheetdebit Cash $ 93,500 $ 79,900 Accounts receivable 70,625 Inventory Prepaid expenses Equipment 271,800 2,295 128,000 $ 566.220 $ 79,900 $ 56,000 144,675 10,000 Balance sheet-credit Accumulated depreciation Equipment Accounts payable Short-term notes payable Long-term notes payable Common stock, $5 par value Paid-in capital in excess of par value, common stock Retained earnings 68,750 170,250 0 116,545 566,220 $ $ Statement of cash flows Operating activities Investing activities Financing activities Non cash investing and financing activities Purchase of equipment financed by long-term note payable $ 0 $ 0 Required: Prepare a complete statement of cash flows using the direct method. (Amounts to be deducted should be indicated with a minus sign.) FORTEN COMPANY Statement of Cash Flows For Current Year Ended December 31 Cash flows from operating activities Cash received from customers $ Cash paid for inventory Cash paid for other expenses Cash paid for income taxes 657,155 410,390 151,515 52,250 $ 1,271,310 Net cash provided by operating activities Cash flows from investing activities Cash received from sale of equipment Cash paid for equipment 31,625 (70,000) (38,375) Net cash used in investing activities Cash flows from financing activities Cash received from issuing stock Cash borrowed on short-term note Cash paid on long-term note Cash paid for dividends 90,000 6,000 (60,125) (54,100) $ Net cash used in financing activities Net increase (decrease) in cash Cash balance at December 31, prior year Cash balance at December 31, current year (18,225) 1,214,710 93,500 1,308,210 $
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