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		$	61,900					$	81,500
Accounts receivable			77,850						58,625
Inventory			287,656						259,800
Prepaid expenses			1,290						2,055
Total current assets			428,696						401,980
Equipment			149,500						116,000
Accum. depreciationEquipment			(40,625	)					(50,000	)
Total assets		$	537,571					$	467,980
Liabilities and Equity
Accounts payable		$	61,141					$	126,675
Short-term notes payable			12,400						7,600
Total current liabilities			73,541						134,275
Long-term notes payable			61,000						56,750
Total liabilities			134,541						191,025
Equity
Common stock, $5 par value			174,750						158,250
Paid-in capital in excess of par, common stock			49,500						0
Retained earnings			178,780						118,705
Total liabilities and equity		$	537,571					$	467,980

FORTEN COMPANY Income Statement For Current Year Ended December 31
Sales				$	622,500
Cost of goods sold					293,000
Gross profit					329,500
Operating expenses
Depreciation expense	$	28,750
Other expenses		140,400			169,150
Other gains (losses)
Loss on sale of equipment					(13,125	)
Income before taxes					147,225
Income taxes expense					35,450
Net income				$	111,775

Additional Information on Current Year Transactions

1. The loss on the cash sale of equipment was $13,125 (details in b).
2. Sold equipment costing $70,875, with accumulated depreciation of $38,125, for $19,625 cash.
3. Purchased equipment costing $104,375 by paying $46,000 cash and signing a long-term note payable for the balance.
4. Borrowed $4,800 cash by signing a short-term note payable.
5. Paid $54,125 cash to reduce the long-term notes payable.
6. Issued 3,300 shares of common stock for $20 cash per share.
7. Declared and paid cash dividends of $51,700.

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.) FORTEN COMPANY Statement of Cash Flows For Current Year Ended December 31 Cash flows from operating activities Adjustments to reconcile net income to net cash provided by operations: 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 Analysis of Changes December 31, Prior Year Debit Credit December 31, Current Year Balance sheet-debit Cash 61,900 Accounts receivable 81,500 58,625 259,800 Inventory Prepaid expenses Equipment 2,055 116,000 517,980 $ Balance sheet-credit $ Accumulated depreciationEquipment Accounts payable 50,000 126,675 7,600 56,750 Short-term notes payable Long-term notes payable Common stock, $5 par value Paid-in capital in excess of par value, common stock Retained earnings 158,250 0 118,705 517,980 $ Statement of cash flows Operating activities Investing activities Financing activities Non cash investing and financing activities Purchase of equipment financed by long-term note payable Prepare a complete statement of cash flows using the direct method. (Amounts to be deducted should be indicated with a minus sign.) FORTEN COMPANY Statement of Cash Flows For Current Year Ended December 31 Cash flows from operating activities Cash flows from investing activities Cash flows from financing 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