In: Accounting
Forten Company's current year income statement, comparative balance sheets, and additional information follow. 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.
FORTEN COMPANY Comparative Balance Sheets December 31 |
|||||||||||
Current Year | Prior Year | ||||||||||
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 Current Year Ended December 31 |
|||||||
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 Current Year Transactions
FORTEN COMPANY | ||
Statement of Cash Flows | ||
For Year Ended December 31 | ||
Cash flows from operating activities | ||
Net Income | 114,975 | |
Adjustments to reconcile net income to net cash provided by operations: | ||
Depreciation expense | 20,750 | |
Accounts receivable increase | (15,185) | |
Inventory increase | (23,856) | |
Prepaid expense decrease | 625 | |
Accounts payable decrease | (61,534) | |
Loss on disposal of equipment | 5,125 | |
Net cash provided by operating activities | 40,900 | |
Cash flows from investing activities | ||
Cash paid for equipment | (30,000) | |
Cash received from sale of equipment | 11,625 | |
Net cash used in investing activities | (18,375) | |
Cash flows from financing activities: | ||
Cash borrowed on short-term note | 4,000 | |
Cash paid on long-term note | (50,125) | |
Cash received from issuing stock | 50,000 | |
Cash paid for dividends | (50,100) | |
Net cash used in financing activities | (46,225) | |
Net increase (decrease) in cash | (23,700) | |
Cash balance at beginning of year | 73,500 | |
Cash balance at end of year | 49,800 | |