Additional Information on Year 2017 Transactions Required: 1. Prepare a complete
ID: 2600166 • Letter: A
Question
Additional Information on Year 2017 Transactions
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, 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 Accounts receivable Inventory Prepaid expenses Total current assets Equipment Accum. depreciation-Equipment Total assets $. 57,400 73,320 283,156 1,260 415,136 152, 500 39,125 $.528,511 78,500 55,625 256,800 1,995 392,920 113,000 )(48,500) 457,420 Liabilities and Equity Accounts payable Short-term notes payable Total current liabilities Long-term notes payable Total liabilities Equity Common stock, $5 par value Paid-in capital in excess of par, common stock Retained earnings Total liabilities and equity $.58,141 122,175 11,500 908 69,641 62,500 132,141 7,000 129,175 53,750 182,925 172,750 42,500 181,1260 528,511 155,250 119,245 457,420 FORTEN COMPANY Income Statement For Year Ended December 31, 2017 Sales Cost of goods sold Gross profit Operating expenses $607,500 290,000 317,500 Depreciation expense $ 25,750 137,400 163,150 Other expenses Other gains (losses) Loss on sale of equipment Income before taxes Income taxes expense Net income 10,125 144, 225 31,250 $ 112,975
Explanation / Answer
Forten Hospital
Statement of Cash Flows
For the Years Ending December 31, 2016
2016
Cash Flows from Operating Activities
Net Income
$ 1,12,975
Add: Loss on sale of equipment
$ 10,125
Add Expenses Not Requiring Cash:
Depreciation
$ 25,750
Other Adjustments:
Subtract increase in Accounts Receivable
$ (17,695)
Subtract reduction in Accounts Payable ($58,141-$122,175)
$ (64,034)
Add Increase in Short term notes payable($11,500-$7,000)
$ 4,500
Subtract Increase in Inventory($256,800-$283,156)
$ (26,356)
Add reduction in Prepaid Expenses ($1,995-$1.260)
$ 735
Net Cash from Operating Activities
$ 46,000
Cash Flows from Investing Activities
Sale of Fixed Assets
$ 16,625
Purchase of New Equipment
$ (40,000)
Net Cash Used for Investing Activities
$ (23,375)
Cash Flows from Financing Activities
Dividend paid
$ (51,100)
Payment of Long term Notes payable
$ (52,625)
Borrowed Long Term Notes Payable
$ -
issue of Shares (30,000 X $20-($42,500)
$ 17,500
Paid in Capital in excess of par
$ 42,500
Net Cash from Financing Activities
$ (43,725)
NET INCREASE/(DECREASE) IN CASH
$ (21,100)
CASH, BEGINNING OF YEAR
$ 78,500
CASH, END OF YEAR
$ 57,400
Forten Hospital
Statement of Cash Flows
For the Years Ending December 31, 2016
2016
Cash Flows from Operating Activities
Net Income
$ 1,12,975
Add: Loss on sale of equipment
$ 10,125
Add Expenses Not Requiring Cash:
Depreciation
$ 25,750
Other Adjustments:
Subtract increase in Accounts Receivable
$ (17,695)
Subtract reduction in Accounts Payable ($58,141-$122,175)
$ (64,034)
Add Increase in Short term notes payable($11,500-$7,000)
$ 4,500
Subtract Increase in Inventory($256,800-$283,156)
$ (26,356)
Add reduction in Prepaid Expenses ($1,995-$1.260)
$ 735
Net Cash from Operating Activities
$ 46,000
Cash Flows from Investing Activities
Sale of Fixed Assets
$ 16,625
Purchase of New Equipment
$ (40,000)
Net Cash Used for Investing Activities
$ (23,375)
Cash Flows from Financing Activities
Dividend paid
$ (51,100)
Payment of Long term Notes payable
$ (52,625)
Borrowed Long Term Notes Payable
$ -
issue of Shares (30,000 X $20-($42,500)
$ 17,500
Paid in Capital in excess of par
$ 42,500
Net Cash from Financing Activities
$ (43,725)
NET INCREASE/(DECREASE) IN CASH
$ (21,100)
CASH, BEGINNING OF YEAR
$ 78,500
CASH, END OF YEAR
$ 57,400
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.