Question

In: Accounting

What about the direct method for this problem? chapter 23 problem 1PSA Required information Forten Company,...

What about the direct method for this problem? chapter 23 problem 1PSA

Required information

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 $ 49,800 $ 73,500
Accounts receivable 65,810 50,625
Inventory 275,656 251,800
Prepaid expenses 1,250 1,875
Total current assets 392,516 377,800
Equipment 157,500 108,000
Accum. depreciation—Equipment (36,625 ) (46,000 )
Total assets $ 513,391 $ 439,800
Liabilities and Equity
Accounts payable $ 53,141 $ 114,675
Short-term notes payable 10,000 6,000
Total current liabilities 63,141 120,675
Long-term notes payable 65,000 48,750
Total liabilities 128,141 169,425
Equity
Common stock, $5 par value 162,750 150,250
Paid-in capital in excess of par, common stock 37,500 0
Retained earnings 185,000 120,125
Total liabilities and equity $ 513,391 $ 439,800

  

FORTEN COMPANY
Income Statement
For Year Ended December 31, 2017
Sales $ 582,500
Cost of goods sold 285,000
Gross profit 297,500
Operating expenses
Depreciation expense $ 20,750
Other expenses 132,400 153,150
Other gains (losses)
Loss on sale of equipment (5,125 )
Income before taxes 139,225
Income taxes expense 24,250
Net income $ 114,975


Additional Information on Year 2017 Transactions

The loss on the cash sale of equipment was $5,125 (details in b).

Sold equipment costing $46,875, with accumulated depreciation of $30,125, for $11,625 cash.

Purchased equipment costing $96,375 by paying $30,000 cash and signing a long-term note payable for the balance.

Borrowed $4,000 cash by signing a short-term note payable.

Paid $50,125 cash to reduce the long-term notes payable.

Issued 2,500 shares of common stock for $20 cash per share.

Declared and paid cash dividends of $50,100.

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.)

Solutions

Expert Solution

FORTEN COMPANY

Cash flow Statement for the year ended 31st December 2017

Cash flows from Operating Activities

Cash receipts from Customers

$    567,315.00

Cash payments:

Cash paid to accounts payables/suppliers

$ (370,390.00)

For operating expenses

$ (131,775.00)

For Income tax

$    (24,250.00)

$ (526,415.00)

A.Net Cash provided by operating activities

$      40,900.00

Cash flows from Investing activities

Sale of Equipment

$      11,625.00

Purchase of Equipment

$    (30,000.00)

B.Net cash used by investing activities

$    (18,375.00)

Cash flows from Financing activities

Proceeds from issue of Shares

$      50,000.00

Payment od Dividend

$    (50,100.00)

Payment for notes payable-long term

$    (50,125.00)

Proceeds from Notes Payable issue

$        4,000.00

C. Net cash Used in financing activities

$    (46,225.00)

(A+B+C) Net increase (Decrease) in cash

$    (23,700.00)

Add: Beginning cash Balance

$      73,500.00

Ending Cash Balance

$      49,800.00

Actual payment made for equipment purchase will be shown in Investing activities that is $30000.

Working 1)    Cash paid to Suppliers

Cost of goods sold

$    285,000.00

Add -Increase in Inventory

$      23,856.00

                       Purchases

$    308,856.00

Add - Decrease in accounts Payable

$      61,534.00

               Amount paid to supplier

$    370,390.00

Working 2) Cash paid for Operating Activities

Total Operating Expenses

$    132,400.00

Less -Decrease in Prepaid Expenses

$            625.00

                 Cash paid for Operating Activities

$    131,775.00

Working 3) Cash Received from Customers

Sales Revenue

$    582,500.00

Less: Increase in Accounts Receivable

$      15,185.00

                     Cash Received from Customers

$    567,315.00


Related Solutions

Refer to the information reported about Forten Company in Problem 16-3A. Required Prepare a complete statement...
Refer to the information reported about Forten Company in Problem 16-3A. Required Prepare a complete statement of cash flows using a spreadsheet as in Exhibit 16A.1; report its operating activities using the indirect method. Identify the debits and credits in the Analysis of Changes columns with letters that correspond to the following list of transactions and events. 1. Net income was $114,975. 2. Accounts receivable increased. 3. Inventory increased. 4. Prepaid expenses decreased. 5. Accounts payable decreased. 6. Depreciation expense...
Required information [The following information applies to the questions displayed below.] Forten Company, a merchandiser, recently...
Required information [The following information applies to the questions displayed 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...
Required information Use the following information for the Problems below. Forten Company, a merchandiser, recently completed...
Required information 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...
Required information Use the following information for the Problems below. Forten Company, a merchandiser, recently completed...
Required information 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...
Required information [The following information applies to the questions displayed below.] Forten Company, a merchandiser, recently...
Required information [The following information applies to the questions displayed 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...
Required information [The following information applies to the questions displayed below.] Forten Company, a merchandiser, recently...
Required information [The following information applies to the questions displayed 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...
Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances...
Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Munoz Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have...
Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances...
Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Munoz Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have...
Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances...
Required information Problem 14-23 Preparing a master budget for retail company with no beginning account balances LO 14-2, 14-3, 14-4, 14-5, 14-6 [The following information applies to the questions displayed below.] Munoz Company is a retail company that specializes in selling outdoor camping equipment. The company is considering opening a new store on October 1, 2019. The company president formed a planning committee to prepare a master budget for the first three months of operation. As budget coordinator, you have...
Chapter – Cash Flows Explain the difference between the Direct Method and the Indirect Method. What...
Chapter – Cash Flows Explain the difference between the Direct Method and the Indirect Method. What is the concept of Free Cash Flow? How would an entry showing a loss on the sale of a piece of equipment be shown on the Cash Flow Statement? Show the entry below any explanation.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT