Assets Cash $ 57,400 $ 78,500 Accounts receivable 73,320 55,625 Inventory 283,156 256,800 Prepaid expenses 1,260...

Assets
Cash	$	57,400		$	78,500
Accounts receivable		73,320			55,625
Inventory		283,156			256,800
Prepaid expenses		1,260			1,995
Total current assets		415,136			392,920
Equipment		152,500			113,000
Accum. depreciation—Equipment		(39,125	)		(48,500	)
Total assets	$	528,511		$	457,420
Liabilities and Equity
Accounts payable	$	58,141		$	122,175
Short-term notes payable		11,500			7,000
Total current liabilities		69,641			129,175
Long-term notes payable		62,500			53,750
Total liabilities		132,141			182,925
Equity
Common stock, $5 par value		172,750			155,250
Paid-in capital in excess of par, common stock		42,500			0
Retained earnings		181,120			119,245
Total liabilities and equity	$	528,511		$	457,420

FORTEN COMPANY Income Statement For Year Ended December 31, 2017
Sales			$	607,500
Cost of goods sold				290,000
Gross profit				317,500
Operating expenses
Depreciation expense	$	25,750
Other expenses		137,400		163,150
Other gains (losses)
Loss on sale of equipment				(10,125	)
Income before taxes				144,225
Income taxes expense				31,250
Net income			$	112,975

Additional Information on Year 2017 Transactions

The loss on the cash sale of equipment was $10,125 (details in b).
Sold equipment costing $61,875, with accumulated depreciation of $35,125, for $16,625 cash.
Purchased equipment costing $101,375 by paying $40,000 cash and signing a long-term note payable for the balance.
Borrowed $4,500 cash by signing a short-term note payable.
Paid $52,625 cash to reduce the long-term notes payable.
Issued 3,000 shares of common stock for $20 cash per share.
Declared and paid cash dividends of $51,100.

Required:
1. Prepare a complete statement of cash flows; report its operating activities using the indirect method.

Solutions

Expert Solution

Statement of cash flow :

Cash flow from operating activities
Net income		112975
Adjustment to reconcile net income to cash flow from operating activities
Depreciation expense	25750
Loss on sale of equipment	10125
Increase account receivable	-17695
Increase inventory	-26356
Decrease prepaid expense	735
Decrease account payable	-64034
Increase short term note payable	4500
		-66975
Net cash flow from operating activities		46000
Cash flow from investing activiites
Sale of equipment	16625
Purchase of equipment by paying cash	-40000
Net cash used in investing activities		-23375
Cash flow from financing activities
Reduce long term note payable	-52625
Issue Common Stock	60000
Dividend paid	-51100
Net cash used in financing activities		-43725

Net cash flow		21100
Beginning Cash		78500
Ending Cash		58400

ekkarill92 answered 1 year ago

Next > < Previous

Related Solutions

Balance Sheet ASSETS Cash $96,000 Accounts receivable 31,000 Inventory 41,000 Prepaid expenses 18,000 Total current assets...

Balance Sheet ASSETS Cash $96,000 Accounts receivable 31,000 Inventory 41,000 Prepaid expenses 18,000 Total current assets $186,000 Gross plant and equipment 403,000 Accumulated depreciation (69,000) Total assets $520,000 LIABILITIES AND OWNERS' EQUITY Accounts payable $89,000 Accrued liabilities 62,000 Total current liabilities $151,000 Long-term debt 130,000 Common stock 206,000 Retained earnings 33,000 Total liabilities and equity $520,000 Income Statement Sales* $211,000 Cost of goods sold (85,000) Gross profit $126,000 Selling, general, and administrative expenses (27,000) Depreciation expenses (28,000) Operating income $71,000...

Balance Sheet Assets: 12/31/19 Current Assets: Cash $3,000.00 Accounts Receivable 1,250.00 Prepaid Expenses $100.00 Total Current...

Balance Sheet Assets: 12/31/19 Current Assets: Cash $3,000.00 Accounts Receivable 1,250.00 Prepaid Expenses $100.00 Total Current Assets $4,350.00 Non-Current Assets: Property, Plant, and Equipment Land $10,000.00 Buildings 25,000.00 Equipment 15,000.00 Accumulated Depreciation $(12,000.00) Total Property, Plant, and Equipment $38,000.00 Total Assets $42,350.00 Liabilities: Current Liabilities Accounts Payable $100.00 Accrued Expense 150.00 Salary and Wages Payable - Notes Payable - Unearned Revenue $1,500.00 Total Liabilities $1,750.00 Shareholder's Equity Common Stock - $1 par (See Note Below) $15,000.00 Retained Earnings $25,600.00 Total...

Assets 2019 2018 Cash 175,000 88,000 Acc Receivable 130,000 102,000 INventory 127,600 173,000 Prepaid Expenses 8,800...

Assets 2019 2018 Cash 175,000 88,000 Acc Receivable 130,000 102,000 INventory 127,600 173,000 Prepaid Expenses 8,800 10,800 Total Current Assets 441,400 373,800 Plant and Equipment 248,000 130,000 Acc Dep.- Plant and Equip (54,000) (18,000) Total Assets 635,400 585,800 Liabilities and equity Accounts Payable 50,000 60,000 Wages Payable 12,000 30,000 Income Tax Payable 6,800 7,600 Total Current Liabilities 68,800 97,600 Notes Payable (Long Term) 60,000 120,000 Total Liabilities 128,800 217,600 Equity Common Stock $2 per value 440,000 320,000 Retained Earnings...

CHART OF ACCOUNTS Elite RealtyGeneral Ledger ASSETS 11 Cash 12 Accounts Receivable 13 Prepaid Insurance 14...

CHART OF ACCOUNTS Elite RealtyGeneral Ledger ASSETS 11 Cash 12 Accounts Receivable 13 Prepaid Insurance 14 Office Supplies 16 Land LIABILITIES 21 Accounts Payable 22 Unearned Rent 23 Notes Payable EQUITY 31 Common Stock 32 Retained Earnings 33 Dividends REVENUE 41 Fees Earned EXPENSES 51 Salary and Commission Expense 52 Rent Expense 53 Advertising Expense 54 Automobile Expense 59 Miscellaneous Expense Elite Realty acts as an agent in buying, selling, renting, and managing real estate. The unadjusted trial balance on...

Chart of Accounts Assets 111 Cash 112 Accounts Receivable 114 Prepaid Insurance 121 Land 122 Building...

Chart of Accounts Assets 111 Cash 112 Accounts Receivable 114 Prepaid Insurance 121 Land 122 Building 123 Accumulated Depreciation, Building 124 Pool/Slide Facility 125 Accumulated Depreciation, Pool/Slide Facility 126 Pool Furniture 127 Accumulated Depreciation, Pool Furniture Liabilities 221 Accounts Payable 222 Wages Payable 223 Mortgage Payable Owner's Equity 311 L. Judar, Capital 312 L. Judar, Drawing 313 Income Summary Revenue 411 Income from Services 412 Concessions Income Expenses 511 Pool Maintenance Expense 512 Wages Expense 513 Advertising Expense 514 Utilities...

110 Cash $2,500.00 $0.00 120 Accounts Receivable 2,500.00 - 140 Inventory 4,200.00 - 151 Prepaid Insurance...

110 Cash $2,500.00 $0.00 120 Accounts Receivable 2,500.00 - 140 Inventory 4,200.00 - 151 Prepaid Insurance 200.00 - 161 Land 20,000.00 - 162 Building 50,000.00 - 165 Equipment 7,500.00 - 166 Vehicles 8,000.00 - 182 Acc. Dep. Building - 13,500.00 185 Acc. Dep. Equipment - 5,250.00 186 Acc. Dep. Vehicles - 2,000.00 200 Line of Credit - 25,000.00 210 Accounts Payable - 1,500.00 215 Interest Payable - 224 Sales Tax Payable - 1,100.00 230 Book Deposits - - 241 Notes...

Cash $ 30,000 $ 40,000 Accounts Receivable 69,000 80,000 Inventory 64,000 50,000 Prepaid Rent 2,000 18,000...

Cash $ 30,000 $ 40,000 Accounts Receivable 69,000 80,000 Inventory 64,000 50,000 Prepaid Rent 2,000 18,000 Total Current Assets $ 165,000 $ 188,000 Land $ 60,000 $ 150,000 Plant and Equipment 575,000 500,000 Accumulated Depreciation (310,000) (250,000) Total Long-Term Assets $ 325,000 $ 400,000 Total Assets $ 490,000 $ 588,000 Accounts Payable $ 65,000 $ 60,000 Other Accrued Liabilities 50,000 88,000 Total Current Liabilities $ 115,000 $ 148,000 Long-Term Bank Loan Payable $ 75,000 $ 150,000 Total Liabilities $ 190,000...

Stockton Company Adjusted Trial Balance December 31 Cash 5,069 Accounts Receivable 2,127 Prepaid Expenses 670 Equipment...

Stockton Company Adjusted Trial Balance December 31 Cash 5,069 Accounts Receivable 2,127 Prepaid Expenses 670 Equipment 14,334 Accumulated Depreciation 2,046 Accounts Payable 1,548 Notes Payable 4,392 Common Stock 1,000 Retained Earnings 10,316 Dividends 717 Fees Earned 7,216 Wages Expense 2,185 Rent Expense 849 Utilities Expense 321 Depreciation Expense 172 Miscellaneous Expense 74 Totals 26,518 26,518 Determine the total assets. $26,518 $20,154 $22,200 $11,316

Rank in order of liquidity: Accounts Receivable Accumulated Depreciation - Equipment Cash Equipment Prepaid Insurance Prepaid...

Rank in order of liquidity: Accounts Receivable Accumulated Depreciation - Equipment Cash Equipment Prepaid Insurance Prepaid Rent Rent Revenue Supplies

Debit Cash 10,600 Accounts receivable 145,000 Prepaid rent 6.500 Inventory 27,000 Equipment 325,000 Costs of goods...

Debit Cash 10,600 Accounts receivable 145,000 Prepaid rent 6.500 Inventory 27,000 Equipment 325,000 Costs of goods sold 190,000 Salaries expense 125,000 Rent expense 18,000 Depreciation expense 25.000 Interest expense 3.200 Advertising expense 1.700 Totals 877000 Credit Accumulated depreciation-equipment 130,000 Accounts payable 35,000 Notes payable-due in three months 32,000 Salaries payable 4,000 Interest payable 1,000 Common stock 230,000 Retained earnings 45,000 Sales revenue 400,000 Totals 877000 3) Prepare the closing entries for China Tea Company for the year ended December 31,...

Subjects