Forten Company's current year income statement, comparativebalance sheets, and additional information follow. For the year,(1) all sales are credit sales, (2) all credits to AccountsReceivable reflect cash receipts from customers, (3) all purchasesof inventory are on credit, (4) all debits to Accounts Payablereflect cash payments for inventory, and (5) Other Expenses arepaid in advance and are initially debited to PrepaidExpenses.
FORTEN COMPANY Comparative Balance Sheets December 31 |
| Current Year | | Prior Year |
Assets | | | | | | | | | | | |
Cash | | $ | 60,400 | | | | | $ | 80,500 | | |
Accounts receivable | | | 76,340 | | | | | | 57,625 | | |
Inventory | | | 286,156 | | | | | | 258,800 | | |
Prepaid expenses | | | 1,280 | | | | | | 2,035 | | |
Total current assets | | | 424,176 | | | | | | 398,960 | | |
Equipment | | | 150,500 | | | | | | 115,000 | | |
Accum. depreciation—Equipment | | | (40,125 | ) | | | | | (49,500 | ) | |
Total assets | | $ | 534,551 | | | | | $ | 464,460 | | |
Liabilities and Equity | | | | | | | | | | | |
Accounts payable | | $ | 60,141 | | | | | $ | 125,175 | | |
Short-term notes payable | | | 12,100 | | | | | | 7,400 | | |
Total current liabilities | | | 72,241 | | | | | | 132,575 | | |
Long-term notes payable | | | 61,500 | | | | | | 55,750 | | |
Total liabilities | | | 133,741 | | | | | | 188,325 | | |
Equity | | | | | | | | | | | |
Common stock, $5 par value | | | 173,250 | | | | | | 157,250 | | |
Paid-in capital in excess of par, common stock | | | 48,000 | | | | | | 0 | | |
Retained earnings | | | 179,560 | | | | | | 118,885 | | |
Total liabilities and equity | | $ | 534,551 | | | | | $ | 464,460 | | |
|
FORTEN COMPANY Income Statement For Current Year Ended December 31 |
Sales | | | | $ | 617,500 | | |
Cost of goods sold | | | | | 292,000 | | |
Gross profit | | | | | 325,500 | | |
Operating expenses | | | | | | | |
Depreciation expense | $ | 27,750 | | | | | |
Other expenses | | 139,400 | | | 167,150 | | |
Other gains (losses) | | | | | | | |
Loss on sale of equipment | | | | | (12,125 | ) | |
Income before taxes | | | | | 146,225 | | |
Income taxes expense | | | | | 34,050 | | |
Net income | | | | $ | 112,175 | | |
|
Additional Information on Current Year Transactions
- The loss on the cash sale of equipment was $12,125 (details inb).
- Sold equipment costing $67,875, with accumulated depreciationof $37,125, for $18,625 cash.
- Purchased equipment costing $103,375 by paying $44,000 cash andsigning a long-term note payable for the balance.
- Borrowed $4,700 cash by signing a short-term note payable.
- Paid $53,625 cash to reduce the long-term notes payable.
- Issued 3,200 shares of common stock for $20 cash pershare.
- Declared and paid cash dividends of $51,500.
Required:
1. Prepare a complete statement of cash flowsusing the indirect method for the current year.(Amounts to be deducted should be indicated with a minussign.)