2 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, and (4) all debits to Accounts Payable reflect cash payments for inventory. Part 1 of 2 $ 682,500 305,000 377,500 5 points FORTEN COMPANY Income Statement For Current Year Ended December 31 Sales Cost of goods sold Gross profit Operating expenses (excluding depreciation) $ 152,400 Depreciation expense 40,750 Other gains (losses) Loss on sale of equipment Income before taxes Income taxes expense Net income 193,150 125 125) 159,225 52,250 $ 106,975 cBook FORTEN COMPANY Comparative Balance Sheets December 31 Print Current Year Prior Year References $ 79,900 95,970 305,656 1,410 482,936 137,500 (46,625) $ 573, 811 $ 93,500 70,625 271,800 2.4 438, 220 128,000 (56,000) $ 510,220 Assets Cash Accounts receivable Inventory Prepaid expenses Total current assets Equipment Accumulated depreciation-Equipment Total assets Liabilities and Equity Accounts payable Long-term notes payable Total liabilities Equity Common stock, $5 per value Paid-in capital in excess of par, common stock Retained earnings Total liabilities and equity $ 73,141 71,000 144,141 $ 104,675 78.12 223,425 192,750 67,500 169,420 $ 573,811 170,250 0 116,545 $ 510,220 Additional Information on Current Year Transactions a. The loss on the cash sale of equipment was $25,125 (details in b). b. Sold equipment costing $106.875, with accumulated depreciation of $50,125, for $31,625 cash. c. Purchased equipment costing $116,375 by paying $70,000 cash and signing a long-term notes payable for the balance. d. Paid $54,125 cash to reduce the long-term notes payable. e. Issued 4,500 shares of common stock for $20 cash per share. f. Declared and paid cash dividends of $54,100. 2 Required information Part 1 of 2 Required: 1. Prepare a complete statement of cash flows using the indirect method for the current year. (Amounts to be deducted should be indicated with a minus sign.) 5 points FORTEN COMPANY Statement of Cash Flows For Current Year Ended December 31 cBook Cash flows from operating activities operations: Adjustments to reconcile net income to nel cash provided Income statement items not affecting cash Print References Changes in current assets and current liabilities Cash flows from investing activities Cash flows from financing activities: Net increase (decrease) in cash Cash balance at December 31, prior year Cash balance at December 31, current year Required: Prepare a complete statement of cash flows using a spreadsheet using the indirect method. (Enter all amounts as positive values.) FORTEN COMPANY Spreadsheet for Statement of Cash Flows For Current Year Ended December 31 December 31, Prior Analysis of Changes Year Debit Credit December 31, Current Year Balance sheetdebit Cash $ $ 79,900 93,500 70,625 Accounts receivable Inventory Prepaid expenses Equipment 271,800 2,295 128,000 566,220 $ $ 56,000 Balance sheet-credit Accumulated depreciation Equipment Accounts payable Long-term notes payable Common stock, $5 par value Paid-in capital in excess of par value, common stock Retained earnings 144,675 78,750 170,250 0 116,545 566,220 $ Statement of cash flows Operating activities Investing activities Financing activities Non cash investing and financing activities Purchase of equipment financed by long-term notes payable