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 $ 70,944 $ 72,000 Accountsreceivable 79,125 61,125 Inventory 259,906 230,800 Prepaidexpenses 1,600 2,100 Total currentassets 411,575 366,025 Equipment 162,500 120,000 Accum.depreciationâEquipment (53,800) (60,000) Total assets $ 520,275 $ 426,025 Liabilitiesand Equity Accountspayable $ 58,075 $ 111,200 Short-term notespayable 10,000 6,000 Total currentliabilities 68,075 117,200 Long-term notespayable 24,175 43,000 Totalliabilities 92,250 160,200 Equity Common stock, $5 par value 167,500 150,000 Paid-in capital in excess of par, common stock 52,500 0 Retained earnings 208,025 115,825 Total liabilitiesand equity $ 520,275 $ 426,025
FORTEN COMPANY
Income Statement
For Year Ended December 31, 2015 Sales $ 635,000 Cost of goodssold 306,000 Gross profit 329,000 Operatingexpenses Depreciation expense $ 20,000 Other expenses 128,300 148,300 Other gains(losses) Loss on sale ofequipment (4,500) Income beforetaxes 176,200 Income taxesexpense 31,000 Net income $ 145,200
AdditionalInformation on Year 2015 Transactions a. The loss on the cash sale of equipment was $4,500 (details inb).
b. Sold equipment costing $45,800, with accumulated depreciation of$26,200, for $15,100 cash.
c. Purchased equipment costing $88,300 by paying $63,000 cash andsigning a long-term note payable for the balance.
d. Borrowed $4,000 cash by signing a short-term note payable.
e. Paid $44,125 cash to reduce the long-term notes payable.
f. Issued 3,500 shares of common stock for $20 cash per share.
g. Declared and paid cash dividendsof $53,000.
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, 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 | $ | 70,944 | $ | 72,000 | |
Accountsreceivable | 79,125 | 61,125 | |||
Inventory | 259,906 | 230,800 | |||
Prepaidexpenses | 1,600 | 2,100 | |||
Total currentassets | 411,575 | 366,025 | |||
Equipment | 162,500 | 120,000 | |||
Accum.depreciationâEquipment | (53,800) | (60,000) | |||
Total assets | $ | 520,275 | $ | 426,025 | |
Liabilitiesand Equity | |||||
Accountspayable | $ | 58,075 | $ | 111,200 | |
Short-term notespayable | 10,000 | 6,000 | |||
Total currentliabilities | 68,075 | 117,200 | |||
Long-term notespayable | 24,175 | 43,000 | |||
Totalliabilities | 92,250 | 160,200 | |||
Equity | |||||
Common stock, $5 par value | 167,500 | 150,000 | |||
Paid-in capital in excess of par, common stock | 52,500 | 0 | |||
Retained earnings | 208,025 | 115,825 | |||
Total liabilitiesand equity | $ | 520,275 | $ | 426,025 | |
FORTEN COMPANY Income Statement For Year Ended December 31, 2015 | |||||
Sales | $ | 635,000 | |||
Cost of goodssold | 306,000 | ||||
Gross profit | 329,000 | ||||
Operatingexpenses | |||||
Depreciation expense | $ | 20,000 | |||
Other expenses | 128,300 | 148,300 | |||
Other gains(losses) | |||||
Loss on sale ofequipment | (4,500) | ||||
Income beforetaxes | 176,200 | ||||
Income taxesexpense | 31,000 | ||||
Net income | $ | 145,200 | |||
AdditionalInformation on Year 2015 Transactions | |
a. | The loss on the cash sale of equipment was $4,500 (details inb). |
b. | Sold equipment costing $45,800, with accumulated depreciation of$26,200, for $15,100 cash. |
c. | Purchased equipment costing $88,300 by paying $63,000 cash andsigning a long-term note payable for the balance. |
d. | Borrowed $4,000 cash by signing a short-term note payable. |
e. | Paid $44,125 cash to reduce the long-term notes payable. |
f. | Issued 3,500 shares of common stock for $20 cash per share. |
g. | Declared and paid cash dividendsof $53,000. |
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.) |