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 $51,400 $74,500 Accounts receivable 67,310 51,625 Inventory 277,156 252,800 Prepaid expenses 1,300 2,025 Total current assets 397,166 380,950 Equipment 156,500 109,000 Accum. depreciation—Equipment (37,125) (46,500) Total assets $516,541 $443,450 Liabilities and Equity Accounts payable $54,141 $116,175 Short-term notes payable 10,300 6,200 Total current liabilities 64,441 122,375 Long-term notes payable 64,500 49,750 Total liabilities 128,941 172,125 Equity Common stock, $5 par value 164,750 151,250 Paid-in capital in excess of par, common stock 38,500 0 Retained earnings 184,350 120,075 Total liabilities and equity $516,541 $443,450 FORTEN COMPANY Income Statement For Year Ended December 31, 2017 Sales $587,500 Cost of goods sold 286,000 Gross profit 301,500 Operating expenses Depreciation expense $21,750 Other expenses 133,400 155,150 Other gains (losses) Loss on sale of equipment (6,125) Income before taxes 140,225 Income taxes expense 25,650 Net income $114,575 Additional Information on Year 2017 Transactions The loss on the cash sale of equipment was $6,125 (details in b). Sold equipment costing $49,875, with accumulated depreciation of $31,125, for $12,625 cash. Purchased equipment costing $97,375 by paying $32,000 cash and signing a long-term note payable for the balance. Borrowed $4,100 cash by signing a short-term note payable. Paid $50,625 cash to reduce the long-term notes payable. Issued 2,600 shares of common stock for $20 cash per share. Declared and paid cash dividends of $50,300. Problem 16-5AB Direct: Statement of cash flows LO P1, P3, P5 Required: Prepare a complete statement of cash flows; report its operating activities according to the direct method. (Amounts to be deducted should be indicated with a minus sign.) This is part 4 of the question

Answer 1

Particular	Amount	Amount
Working
Cash flow from operating activities - Direct method:
Cash collection from customers
Net sales - Increase in Accounts receivable [ $587,500-($67,310 - $51,625)	$571,815
Cash paid to suppliers
Cost of goods sold+ increase in inventory + Decrease in accounts payable
$286,000 + ( $277,156 - $252,800) + ($116,175 - $54,141)	$372,390
Cash paid for operating expenses
operating expense - non cash expense - decrease in prepaid expense	$132,675
($155,150 - $21,750 - ( $2,025 - $1,300)

Cash Flow Statement For the Year ended 2017

Particular	Amount	Amount
Cash Flow From operating activities
Cash Collection from customers	$571,815
Cash paid to suppliers	- $372,390
Cash paid for operating expense	-$132,675
Cash paid for income tax	-$25,650	$41,100
Net cash from operating activities
Cash flow from investing activities
Sale of equipment	$12,625
Purchase of equipment	-$32,000
Net cash used investing activity		-$19,375
Cash flow from financing activities
Repayment of Long-term notes payable	-$50,625
Borrowing of short term loan	$4,100
Issue of common stock ($2,600*$20)	$52,000
Payments of dividend	-$50,300
Net cash used in financing activities		-$44,825
Net increase in cash and cash equivalents		-$23,100
Cash, January 1,2017		$74,500
Cash December 31, 2017		$51,400