Forten Company, a merchandiser, recently completed itscalendar-year 2015 operations. For the year, (1) all sales arecredit sales, (2) all credits to Accounts Receivable reflect cashreceipts from customers, (3) all purchases of inventory are oncredit, (4) all debits to Accounts Payable reflect cash paymentsfor inventory, and (5) Other Expenses are paid in advance and areinitially debited to Prepaid Expenses. The companyâs incomestatement and balance sheets follow.
FORTEN COMPANY
Comparative Balance Sheets
December 31, 2015 and 2014 2015
2014
Assets Cash $ 50,404 $ 68,000 Accounts receivable 73,525 57,125 Inventory 265,906 238,800 Prepaid expenses 1,440 1,900 Total current assets 391,275 365,825 Equipment 154,300 112,000 Accum. depreciationâEquipment (45,400) (52,000) Total assets $ 500,175 $ 425,825 Liabilities and Equity Accounts payable $ 58,875 $ 110,000 Short-term notes payable 8,400 5,200 Total current liabilities 67,275 115,200 Long-term notes payable 33,575 39,000 Total liabilities 100,850 154,200 Equity Common stock, $5 par value 161,500 148,000 Paid-in capital in excess of par, common stock 40,500 0 Retained earnings 197,325 123,625 Total liabilities and equity $ 500,175 $ 425,825
FORTEN COMPANY
Income Statement
For Year Ended December 31, 2015 Sales $ 615,000 Costof goods sold 298,000 Gross profit 317,000 Operating expenses Depreciation expense $ 19,200 Other expenses 141,000 160,200 Other gains (losses) Loss on sale ofequipment (4,300) Income before taxes 152,500 Income taxes expense 29,000 Netincome $ 123,500
Additional Information on Year 2015Transactions a. The loss on the cash sale of equipment was $4,300 (details inb).
b. Sold equipment costing $44,800, with accumulated depreciation of$25,800, for $14,700 cash.
c. Purchased equipment costing $87,100 by paying $50,000 cash andsigning a long-term note payable for the balance.
d. Borrowed $3,200 cash by signing a short-term note payable.
e. Paid $42,525 cash to reduce the long-term notes payable.
f. Issued 2,700 shares of common stock for $20 cash per share.
g. Declared andpaid cash dividends of $49,800.
Required: 1. Prepare a complete statement of cash flows; report its operatingactivities using the indirect method. (Amounts to bededucted should be indicated with a minus sign.)
FORTEN COMPANY Statement of Cash Flows For Year Ended December 31,2015 Cash flows from operatingactivities Net Income Adjustments to reconcile net income tonet cash provided by operations: Cash flows from investingactivities Cash flows from financingactivities: Net increase (decrease) incash Cash balance at beginning ofyear Cash balance at end ofyear
Forten Company, a merchandiser, recently completed itscalendar-year 2015 operations. For the year, (1) all sales arecredit sales, (2) all credits to Accounts Receivable reflect cashreceipts from customers, (3) all purchases of inventory are oncredit, (4) all debits to Accounts Payable reflect cash paymentsfor inventory, and (5) Other Expenses are paid in advance and areinitially debited to Prepaid Expenses. The companyâs incomestatement and balance sheets follow.
FORTEN COMPANY Comparative Balance Sheets December 31, 2015 and 2014 | |||||
2015 | 2014 | ||||
Assets | |||||
Cash | $ | 50,404 | $ | 68,000 | |
Accounts receivable | 73,525 | 57,125 | |||
Inventory | 265,906 | 238,800 | |||
Prepaid expenses | 1,440 | 1,900 | |||
Total current assets | 391,275 | 365,825 | |||
Equipment | 154,300 | 112,000 | |||
Accum. depreciationâEquipment | (45,400) | (52,000) | |||
Total assets | $ | 500,175 | $ | 425,825 | |
Liabilities and Equity | |||||
Accounts payable | $ | 58,875 | $ | 110,000 | |
Short-term notes payable | 8,400 | 5,200 | |||
Total current liabilities | 67,275 | 115,200 | |||
Long-term notes payable | 33,575 | 39,000 | |||
Total liabilities | 100,850 | 154,200 | |||
Equity | |||||
Common stock, $5 par value | 161,500 | 148,000 | |||
Paid-in capital in excess of par, common stock | 40,500 | 0 | |||
Retained earnings | 197,325 | 123,625 | |||
Total liabilities and equity | $ | 500,175 | $ | 425,825 | |
FORTEN COMPANY Income Statement For Year Ended December 31, 2015 | |||||
Sales | $ | 615,000 | |||
Costof goods sold | 298,000 | ||||
Gross profit | 317,000 | ||||
Operating expenses | |||||
Depreciation expense | $ | 19,200 | |||
Other expenses | 141,000 | 160,200 | |||
Other gains (losses) | |||||
Loss on sale ofequipment | (4,300) | ||||
Income before taxes | 152,500 | ||||
Income taxes expense | 29,000 | ||||
Netincome | $ | 123,500 | |||
Additional Information on Year 2015Transactions | |
a. | The loss on the cash sale of equipment was $4,300 (details inb). |
b. | Sold equipment costing $44,800, with accumulated depreciation of$25,800, for $14,700 cash. |
c. | Purchased equipment costing $87,100 by paying $50,000 cash andsigning a long-term note payable for the balance. |
d. | Borrowed $3,200 cash by signing a short-term note payable. |
e. | Paid $42,525 cash to reduce the long-term notes payable. |
f. | Issued 2,700 shares of common stock for $20 cash per share. |
g. | Declared andpaid cash dividends of $49,800. |
Required: | |
1. | Prepare a complete statement of cash flows; report its operatingactivities using the indirect method. (Amounts to bededucted should be indicated with a minus sign.) |
|