Required information [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, (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 $ 51,400 67,310 277,156 1,300 397,166 156,500 (37,125) $516,541 $ 74,500 51,625 252,800 2,025 380,950 109,000 (46,500) $443, 450 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 $ 54,141 10,300 64, 441 64,500 128,941 $116, 175 6,200 122,375 49,750 172, 125 151, 250 164,250 39,000 184,350 $516, 541 120,075 $443,450 $587,500 286,000 301,500 FORTEN COMPANY Income Statement For Current Year Ended December 31 Sales Cost of goods sold Gross profit Operating expenses Depreciation expense $ 21,750 Other expenses 133,400 Other gains (losses) Loss on sale of equipment Income before taxes Income taxes expense Net income 155, 150 (6,125) 140, 225 25,650 $ 114,575 Additional Information on Current Year Transactions a. The loss on the cash sale of equipment was $6,125 (details in b). b. Sold equipment costing $49,875, with accumulated depreciation of $31,125, for $12,625 cash. c. Purchased equipment costing $97,375 by paying $32,000 cash and signing a long-term note payable for the balance. d. Borrowed $4,100 cash by signing a short-term note payable. e. Paid $50,625 cash to reduce the long-term notes payable. f. Issued 2,600 shares of common stock for $20 cash per share. g. Declared and paid cash dividends of $50,300. Required: 1. Prepare a complete statement of cash flows using the indirect method for the current year. (Amounts to be deducted should be ndicated with a minus sign.) 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 Debit Credit Year December 31, Current Year Balance sheet-debit Cash $ 51,400 Accounts receivable Inventory Prepaid expenses Equipment 74,500 51,625 252,800 2,025 109,000 489,950 $ $ 51,400 $ Balance sheet-credit 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 Retained earnings 116,175 6,200 49,750 151,250 120,075 489,950 Statement of cash flows Operating activities Operating activities Investing activities Financing activities Non cash investing and financing activities Purchase of equipment financed by long-term note payable $ 0 $ 0
