Forten Company, a merchandiser, recently completed itscalendar-year 2013 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 balance sheetsand income statement follow.
FORTEN COMPANY
Comparative Balance Sheets
December 31, 2013 and 2012 2013 2012 Assets Cash $ 49,000 $ 73,000 Accountsreceivable 65,860 50,000 Merchandiseinventory 275,500 252,000 Prepaidexpenses 1,250 1,500 Equipment 157,500 107,000 Accum.depreciationâEquipment (29,625) (40,000) Total assets $ 519,485 $ 443,500 Liabilitiesand Equity Accountspayable $ 62,510 $ 115,000 Short-term notespayable 10,000 7,000 Long-term notespayable 62,500 48,750 Common stock, $5 parvalue 162,250 150,500 Paid-in capital inexcess of par, common stock 35,250 0 Retainedearnings 186,975 122,250 Total liabilitiesand equity $ 519,485 $ 443,500
FORTEN COMPANY
Income Statement
For Year Ended December 31, 2013 Sales $ 583,500 Cost of goodssold 284,000 Gross profit 299,500 Operatingexpenses Depreciation expense $ 20,000 Other expenses 132,800 152,800 Other gains(losses) Loss on sale ofequipment (5,375) Income beforetaxes 141,325 Income taxesexpense 25,500 Net income $ 115,825
AdditionalInformation on Year 2013 Transactions a. The loss on the cash sale of equipment was $5,375 (details inb).
b. Sold equipment costing $47,250, with accumulated depreciation of$30,375, for $11,500 cash.
c. Purchased equipment costing $97,750 by paying $30,000 cash andsigning a long-term note payable for the balance.
d. Borrowed $3,000 cash by signing a short-term note payable.
e. Paid $54,000 cash to reduce the long-term notes payable.
f. Issued 2,350 shares of common stock for $20 cash per share.
g. Declared and paid cash dividendsof $51,100.
Required: Prepare a complete statement of cash flows; report its operatingactivities according to the direct method.(
Forten Company, a merchandiser, recently completed itscalendar-year 2013 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 balance sheetsand income statement follow. |
FORTEN COMPANY Comparative Balance Sheets December 31, 2013 and 2012 | ||||||
2013 | 2012 | |||||
Assets | ||||||
Cash | $ | 49,000 | $ | 73,000 | ||
Accountsreceivable | 65,860 | 50,000 | ||||
Merchandiseinventory | 275,500 | 252,000 | ||||
Prepaidexpenses | 1,250 | 1,500 | ||||
Equipment | 157,500 | 107,000 | ||||
Accum.depreciationâEquipment | (29,625) | (40,000) | ||||
Total assets | $ | 519,485 | $ | 443,500 | ||
Liabilitiesand Equity | ||||||
Accountspayable | $ | 62,510 | $ | 115,000 | ||
Short-term notespayable | 10,000 | 7,000 | ||||
Long-term notespayable | 62,500 | 48,750 | ||||
Common stock, $5 parvalue | 162,250 | 150,500 | ||||
Paid-in capital inexcess of par, common stock | 35,250 | 0 | ||||
Retainedearnings | 186,975 | 122,250 | ||||
Total liabilitiesand equity | $ | 519,485 | $ | 443,500 | ||
FORTEN COMPANY Income Statement For Year Ended December 31, 2013 | |||||
Sales | $ | 583,500 | |||
Cost of goodssold | 284,000 | ||||
Gross profit | 299,500 | ||||
Operatingexpenses | |||||
Depreciation expense | $ | 20,000 | |||
Other expenses | 132,800 | 152,800 | |||
Other gains(losses) | |||||
Loss on sale ofequipment | (5,375) | ||||
Income beforetaxes | 141,325 | ||||
Income taxesexpense | 25,500 | ||||
Net income | $ | 115,825 | |||
AdditionalInformation on Year 2013 Transactions | |
a. | The loss on the cash sale of equipment was $5,375 (details inb). |
b. | Sold equipment costing $47,250, with accumulated depreciation of$30,375, for $11,500 cash. |
c. | Purchased equipment costing $97,750 by paying $30,000 cash andsigning a long-term note payable for the balance. |
d. | Borrowed $3,000 cash by signing a short-term note payable. |
e. | Paid $54,000 cash to reduce the long-term notes payable. |
f. | Issued 2,350 shares of common stock for $20 cash per share. |
g. | Declared and paid cash dividendsof $51,100. |
Required: | |
Prepare a complete statement of cash flows; report its operatingactivities according to the direct method.( |