Required information

Skip to question

[The following information applies to the questions displayed below.] 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.

FORTEN COMPANY
Income Statement
For Current Year Ended December 31
Sales		$ 672,500
Cost of goods sold		303,000
Gross profit		369,500
Operating expenses (excluding depreciation)	$ 150,400
Depreciation expense	38,750	189,150
Other gains (losses)
Loss on sale of equipment		(23,125)
Income before taxes		157,225
Income taxes expense		49,450
Net income		$ 107,775

FORTEN COMPANY
Comparative Balance Sheets
December 31
	Current Year	Prior Year
Assets
Cash	$ 76,900	$ 91,500
Accounts receivable	92,950	68,625
Inventory	302,656	269,800
Prepaid expenses	1,390	2,255
Total current assets	473,896	432,180
Equipment	139,500	126,000
Accumulated depreciationEquipment	(45,625)	(55,000)
Total assets	$ 567,771	$ 503,180
Liabilities and Equity
Accounts payable	$ 71,141	$ 141,675
Long-term notes payable	71,400	76,350
Total liabilities	142,541	218,025
Equity
Common stock, $5 par value	189,750	168,250
Paid-in capital in excess of par, common stock	64,500	0
Retained earnings	170,980	116,905
Total liabilities and equity	$ 567,771	$ 503,180

Additional Information on Current Year Transactions

The loss on the cash sale of equipment was $23,125 (details in b).

Sold equipment costing $100,875, with accumulated depreciation of $48,125, for $29,625 cash.

Purchased equipment costing $114,375 by paying $66,000 cash and signing a long-term notes payable for the balance.

Paid $53,325 cash to reduce the long-term notes payable.

Issued 4,300 shares of common stock for $20 cash per share.

Declared and paid cash dividends of $53,700.

Required: Prepare a complete statement of cash flows using a spreadsheet using the indirect method. (Enter all amounts as positive values.)