Question

Use the following information for the Problems below.

Forten Company, a merchandiser, recently completed its calendar-year 2017 operations. 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, (4) all debits to Accounts Payable reflect cash payments for inventory, and (5) Other Expenses are paid in advance and are initially debited to Prepaid Expenses. The company’s income statement and balance sheets follow.

FORTEN COMPANY Comparative Balance Sheets December 31, 2017 and 2016
	2017				2016
Assets
Cash	$	64,900			$	83,500
Accounts receivable		80,870				60,625
Inventory		290,656				261,800
Prepaid expenses		1,310				2,095
Total current assets		437,736				408,020
Equipment		147,500				118,000
Accum. depreciation—Equipment		(41,625	)			(51,000	)
Total assets	$	543,611			$	475,020
Liabilities and Equity
Accounts payable	$	63,141			$	129,675
Short-term notes payable		13,000				8,000
Total current liabilities		76,141				137,675
Long-term notes payable		60,000				58,750
Total liabilities		136,141				196,425
Equity
Common stock, $5 par value		182,750				160,250
Paid-in capital in excess of par, common stock		47,500				0
Retained earnings		177,220				118,345
Total liabilities and equity	$	543,611			$	475,020

  

FORTEN COMPANY Income Statement For Year Ended December 31, 2017
Sales				$	632,500
Cost of goods sold					295,000
Gross profit					337,500
Operating expenses
Depreciation expense	$	30,750
Other expenses		142,400			173,150
Other gains (losses)
Loss on sale of equipment					(15,125	)
Income before taxes					149,225
Income taxes expense					38,250
Net income				$	110,975

Additional Information on Year 2017 Transactions

1. The loss on the cash sale of equipment was $15,125 (details in b).
2. Sold equipment costing $76,875, with accumulated depreciation of $40,125, for $21,625 cash.
3. Purchased equipment costing $106,375 by paying $50,000 cash and signing a long-term note payable for the balance.
4. Borrowed $5,000 cash by signing a short-term note payable.
5. Paid $55,125 cash to reduce the long-term notes payable.
6. Issued 3,500 shares of common stock for $20 cash per share.
7. Declared and paid cash dividends of $52,100.

Problem 16-3A Indirect: Statement of cash flows LO A1, P1, P2, P3

Required:
1. Prepare a complete statement of cash flows; report its operating activities using the indirect method. (Amounts to be deducted should be indicated with a minus sign.)

	FORTEN COMPANY Statement of Cash Flows For Year Ended December 31, 2017 Cash flows from operating activities Adjustments to reconcile net income to net cash provided by operations: $0 Cash flows from investing activities 0 Cash flows from financing activities: 0 Net increase (decrease) in cash $0 Cash balance at beginning of year Cash balance at end of year $0

Answer 1

FORTEN COMPANY
Cash Flow Statement (partial)
For the ended December 31, 2017
Cash Flow from Operating Activities:
Net Income		$    1,10,975.00
Adjustments to reconcile net income to net cash provided by operations:
Loss on sale of Equipment	$   15,125.00
Depreciation expense	$   30,750.00
Decrease in Accounts Payables	$ (66,534.00)
Increase in Accounts receivables	$ (20,245.00)
Increase in Inventory	$ (28,856.00)
Decrease in Prepaid Expenses	$         785.00
		$     (68,975.00)
A. Cash Flow from Operating Activities		$        42,000.00
Cash Flow from Investing Activities:
Sale of Equipment	$   21,625.00
Purchase of Equipment	$ (50,000.00)
B. Cash flow from Investing Activities		$     (28,375.00)
Cash Flow from Financing Activities:
Issue of Common Stock	$   70,000.00
Dividend paid	$ (52,100.00)
Proceeds from short term notes payable	$      5,000.00
Retirement of long term notes payable	$ (55,125.00)
C. Cash Flow from Financing Activities		$     (32,225.00)
Increase (Decrease) in cash [A+B+C]		$     (18,600.00)
Add: cash at the beginning of the year		$        83,500.00
Cash at the end of the year		$        64,900.00