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, and (4) all debits to Accounts Payable reflect cash payments for inventory.
FORTEN COMPANY | ||
---|---|---|
Income Statement | ||
For Current Year Ended December 31 | ||
Sales | $ 657,500 | |
Cost of goods sold | 300,000 | |
Gross profit | 357,500 | |
Operating expenses (excluding depreciation) | $ 147,400 | |
Depreciation expense | 35,750 | 183,150 |
Other gains (losses) | ||
Loss on sale of equipment | (20,125) | |
Income before taxes | 154,225 | |
Income taxes expense | 45,250 | |
Net income | $ 108,975 |
FORTEN COMPANY | ||
---|---|---|
Comparative Balance Sheets | ||
December 31 | ||
Current Year | Prior Year | |
Assets | ||
Cash | $ 72,400 | $ 88,500 |
Accounts receivable | 88,420 | 65,625 |
Inventory | 298,156 | 266,800 |
Prepaid expenses | 1,360 | 2,195 |
Total current assets | 460,336 | 423,120 |
Equipment | 142,500 | 123,000 |
Accumulated depreciationEquipment | (44,125) | (53,500) |
Total assets | $ 558,711 | $ 492,620 |
Liabilities and Equity | ||
Accounts payable | $ 68,141 | $ 137,175 |
Long-term notes payable | 72,000 | 72,750 |
Total liabilities | 140,141 | 209,925 |
Equity | ||
Common stock, $5 par value | 185,250 | 165,250 |
Paid-in capital in excess of par, common stock | 60,000 | 0 |
Retained earnings | 173,320 | 117,445 |
Total liabilities and equity | $ 558,711 | $ 492,620 |
Additional Information on Current Year Transactions
- The loss on the cash sale of equipment was $20,125 (details in b).
- Sold equipment costing $91,875, with accumulated depreciation of $45,125, for $26,625 cash.
- Purchased equipment costing $111,375 by paying $60,000 cash and signing a long-term notes payable for the balance.
- Paid $52,125 cash to reduce the long-term notes payable.
- Issued 4,000 shares of common stock for $20 cash per share.
- Declared and paid cash dividends of $53,100.
Problem 16-5AB (Algo) Direct: Statement of cash flows LO P5
Required:
Prepare a complete statement of cash flows using the direct method.
Under cash flows from operating activities, the accounts go as follows: cash received from customers, cash paid for operating expenses, cash paid for inventory, cash paid for income taxes
Under cash flows from investing activities, the accounts go as follows: cash paid for equipment, cash received from sale of equipment.
Under cash flows from financing activities, the accounts go as follows: cash paid on long-term notes, cash paid for dividends, cash received from issuing stock.
I think that is all the accounts.. I hope I did not leave any out.
then on the bottom you have net increase (decrease) in cash, cash balance at december 31, prior year, and cash balance at december 31, current year
Note: Amounts to be deducted should be indicated with a minus sign.
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