Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

  1. The loss on the cash sale of equipment was $25,125 (details in b).
  2. Sold equipment costing $106,875, with accumulated depreciation of $50,125, for $31,625 cash.
  3. Purchased equipment costing $116,375 by paying $70,000 cash and signing a long-term note payable for the balance.
  4. Borrowed $6,000 cash by signing a short-term note payable.
  5. Paid $60,125 cash to reduce the long-term notes payable.
  6. Issued 4,500 shares of common stock for $20 cash per share.
  7. 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!

image text in transcribedimage text in transcribedimage text in transcribed

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Managerial Accounting

Authors: Ronald W Hilton

7th Edition

0073022853, 978-0073022857

More Books

Students also viewed these Accounting questions

Question

How to find if any no. is divisble by 4 or not ?

Answered: 1 week ago

Question

Explain the Pascals Law ?

Answered: 1 week ago