Forten Company, a merchandiser, rec La merchandiser. recently completed its calendar-year 2017 operations. For the year, () 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 $ 72,400 88,420 298,156 1,360 460,336 142,500 144, 125) $558,711 $ 88,500 65,625 266,800 2,195 423, 120 123,000 153,500) $ 492,620 Assets Cash Accounts receivable Inventory Prepaid expenses Total current assets Equipment Accum. depreciation Equipment Total assets 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 $ 68,141 14,500 82,641 57,500 140,141 $137,175 9,000 146,175 63,750 209,925 165,250 192,750 52,500 173,320 $558,711 117,445 $492,620 $ 657,500 300,000 357,500 FORTEN COMPANY Income Statement For Year Ended December 31, 2017 Sales Cost of goods sold Gross profit Operating expenses Depreciation expense $ 35,750 Other expenses 147, 400 Other gains (losses) Loss on sale of equipment Income before taxes Income taxes expense Net income 183,150 (20,125) 154,225 45,250 $ 108,975 Additional Information on Year 2017 Transactions a. The loss on the cash sale of equipment was $20,125 (details in b). b. Sold equipment costing $91,875, with accumulated depreciation of $45,125, for $26,625 cash. c. Purchased equipment costing $111,375 by paying $60,000 cash and signing a long-term note payable for the balance. d. Borrowed $5,500 cash by signing a short-term note payable. e. Paid $57,625 cash to reduce the long-term notes payable. f. Issued 4,000 shares of common stock for $20 cash per share. g. Declared and paid cash dividends of $53,100. 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 Statement of Cash Flows Statement For Year Ended December 31, 2017 Cash flows from operating activities Net income Adjustments to reconcile net income to net cash provided by operations: Depreciation expense Loss on disposal of equipment Accounts receivable increase Inventory increase Prepaid expense decrease Accounts payable decrease Cash borrowed on short-term note Net cash provided by operating activities Cash flows from investing activities Cash received from sale of equipment Cash paid for equipment Net cash provided by investing activities Cash flows from financing activities: Prev 12 of 2 Next > Additional Information on Year 2017 Transactions a. Net income was $108,975. b. Accounts receivable increased. C. Inventory increased. d. Prepaid expenses decreased. e. Accounts payable decreased. f. Depreciation expense was $35,750. g. Sold equipment costing $91,875, with accumulated depreciation of $45,125, for $26,625 cash. This yielded a loss of $20,125. h. Purchased equipment costing $111,375 by paying $60,000 cash and (i.) by signing a long-term note payable for the balance. 1. Borrowed $5,500 cash by signing a short-term note payable. J. Paid $57,625 cash to reduce the long-term notes payable. k. Issued 4,000 shares of common stock for $20 cash per share. 1. Declared and paid cash dividends of $53,100. Required: Prepare a complete statement of cash flows using a spreadsheet; report its operating activities using the indirect method. (Enter all amounts as positive values.) FORTEN COMPANY Spreadsheet for Statement of Cash Flows For Year Ended December 31, 2017 Analysis of Changes December 31, 2016 Debit Credit December 31, 2017 $ 72,400 Balance sheet-debit Cash Accounts receivable Inventory Prepaid expenses Equipment 88,500 65,625 266,800 2,195 123,000 546,120 $ $ 72,400 $ Balance sheetcredit Accumulated depreciation Equipment Accounts payable Short-term notes payable Long-term notes payable Common stock, $5 par value Paid-in capital in excess of par value, common stock 53,500 137,175 9,000 63,750 165,250 Datained anrinne 447 445 Forten Company, a merchandiser, rec La merchandiser. recently completed its calendar-year 2017 operations. For the year, () 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 $ 72,400 88,420 298,156 1,360 460,336 142,500 144, 125) $558,711 $ 88,500 65,625 266,800 2,195 423, 120 123,000 153,500) $ 492,620 Assets Cash Accounts receivable Inventory Prepaid expenses Total current assets Equipment Accum. depreciation Equipment Total assets 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 $ 68,141 14,500 82,641 57,500 140,141 $137,175 9,000 146,175 63,750 209,925 165,250 192,750 52,500 173,320 $558,711 117,445 $492,620 $ 657,500 300,000 357,500 FORTEN COMPANY Income Statement For Year Ended December 31, 2017 Sales Cost of goods sold Gross profit Operating expenses Depreciation expense $ 35,750 Other expenses 147, 400 Other gains (losses) Loss on sale of equipment Income before taxes Income taxes expense Net income 183,150 (20,125) 154,225 45,250 $ 108,975 Additional Information on Year 2017 Transactions a. The loss on the cash sale of equipment was $20,125 (details in b). b. Sold equipment costing $91,875, with accumulated depreciation of $45,125, for $26,625 cash. c. Purchased equipment costing $111,375 by paying $60,000 cash and signing a long-term note payable for the balance. d. Borrowed $5,500 cash by signing a short-term note payable. e. Paid $57,625 cash to reduce the long-term notes payable. f. Issued 4,000 shares of common stock for $20 cash per share. g. Declared and paid cash dividends of $53,100. 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 Statement of Cash Flows Statement For Year Ended December 31, 2017 Cash flows from operating activities Net income Adjustments to reconcile net income to net cash provided by operations: Depreciation expense Loss on disposal of equipment Accounts receivable increase Inventory increase Prepaid expense decrease Accounts payable decrease Cash borrowed on short-term note Net cash provided by operating activities Cash flows from investing activities Cash received from sale of equipment Cash paid for equipment Net cash provided by investing activities Cash flows from financing activities: Prev 12 of 2 Next > Additional Information on Year 2017 Transactions a. Net income was $108,975. b. Accounts receivable increased. C. Inventory increased. d. Prepaid expenses decreased. e. Accounts payable decreased. f. Depreciation expense was $35,750. g. Sold equipment costing $91,875, with accumulated depreciation of $45,125, for $26,625 cash. This yielded a loss of $20,125. h. Purchased equipment costing $111,375 by paying $60,000 cash and (i.) by signing a long-term note payable for the balance. 1. Borrowed $5,500 cash by signing a short-term note payable. J. Paid $57,625 cash to reduce the long-term notes payable. k. Issued 4,000 shares of common stock for $20 cash per share. 1. Declared and paid cash dividends of $53,100. Required: Prepare a complete statement of cash flows using a spreadsheet; report its operating activities using the indirect method. (Enter all amounts as positive values.) FORTEN COMPANY Spreadsheet for Statement of Cash Flows For Year Ended December 31, 2017 Analysis of Changes December 31, 2016 Debit Credit December 31, 2017 $ 72,400 Balance sheet-debit Cash Accounts receivable Inventory Prepaid expenses Equipment 88,500 65,625 266,800 2,195 123,000 546,120 $ $ 72,400 $ Balance sheetcredit Accumulated depreciation Equipment Accounts payable Short-term notes payable Long-term notes payable Common stock, $5 par value Paid-in capital in excess of par value, common stock 53,500 137,175 9,000 63,750 165,250 Datained anrinne 447 445