Question

[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 balance sheets follow.

FORTEN COMPANY Comparative Balance Sheets December 31, 2017 and 2016
	2017				2016
Assets
Cash	$	73,900			$	89,500
Accounts receivable		89,930				66,625
Inventory		299,656				267,800
Prepaid expenses		1,370				2,215
Total current assets		464,856				426,140
Equipment		141,500				124,000
Accum. depreciation—Equipment		(44,625	)			(54,000	)
Total assets	$	561,731			$	496,140
Liabilities and Equity
Accounts payable	$	69,141			$	138,675
Short-term notes payable		14,800				9,200
Total current liabilities		83,941				147,875
Long-term notes payable		57,000				64,750
Total liabilities		140,941				212,625
Equity
Common stock, $5 par value		194,750				166,250
Paid-in capital in excess of par, common stock		53,500				0
Retained earnings		172,540				117,265
Total liabilities and equity	$	561,731			$	496,140

  

FORTEN COMPANY Income Statement For Year Ended December 31, 2017
Sales				$	662,500
Cost of goods sold					301,000
Gross profit					361,500
Operating expenses
Depreciation expense	$	36,750
Other expenses		148,400			185,150
Other gains (losses)
Loss on sale of equipment					(21,125	)
Income before taxes					155,225
Income taxes expense					46,650
Net income				$	108,575

Additional Information on Year 2017 Transactions

1. The loss on the cash sale of equipment was $21,125 (details in b).
2. Sold equipment costing $94,875, with accumulated depreciation of $46,125, for $27,625 cash.
3. Purchased equipment costing $112,375 by paying $62,000 cash and signing a long-term note payable for the balance.
4. Borrowed $5,600 cash by signing a short-term note payable.
5. Paid $58,125 cash to reduce the long-term notes payable.
6. Issued 4,100 shares of common stock for $20 cash per share.
7. Declared and paid cash dividends of $53,300.

NEED THE STATEMENT OF CASH FLOWS

Answer 1

	Statement of Cash Flows - Indirect Method
		Amount in $	Amount in $
	Net income		$          1,08,575
	Adjustments for reconcile net income to net cash provided by opeartions:
	Adjustments for:
	Depreciation	$             36,750
	Loss on disposal on equipment	$             21,125
	Increase in Account receivables	$            -23,305
	Increase In Inventory	$            -31,856
	Decrease in Account Payable	$            -69,534
	Decrease in Prepaid expenses	$                   845
			$            -65,975
	Net cash from operating activities		$             42,600
	Cash flows from investing activities
	Purchase of Equipment	$            -62,000
	Sale of Equipment	$             27,625
	Net cash used in investing activities		$            -34,375
	Cash flows from Financing activities
	Dividend Paid	$            -53,300
	Short term note payable	$                5,600
	Long term note Payable	$            -58,125
	Issue of Common Stock	$             82,000
	Net cash used in financing activities		$            -23,825
	Net increase in cash and cash equivalents		$            -15,600
	Add :Cash and cash equivalents at beginning of period		$             89,500
	Cash and cash equivalents at end of period		$             73,900