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. Current Year Prior Year FORTEN COMPANY Comparative Balance Sheets December 31 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 $ 52,900 68,810 278,656 1,270 401,636 155,500 (37,625) $519,511 $ 75,500 52,625 253,800 1,995 383,920 110,000 (47,000) $446,920 $ 55, 141 10,600 65,741 64,000 129,741 $117,675 6,400 124, 075 50, 750 174,825 165,750 40,500 183,520 $519,511 152, 250 0 119, 845 $446,920 FORTEN COMPANY Income Statement For Current Year Ended December 31 Sales Cost of goods sold Gross profit $592,500 287,000 305,500 $592,500 287,000 305,500 FORTEN COMPANY Income Statement For Current Year Ended December 31 Sales Cost of goods sold Gross profit Operating expenses Depreciation expense $ 22,750 Other expenses 134,400 Other gains (losses) Loss on sale of equipment Income before taxes Income taxes expense Net income 157, 150 (7,125) 141,225 27,050 $114,175 Additional Information on Current Year Transactions a. The loss on the cash sale of equipment was $7,125 (details in b). b. Sold equipment costing $52,875, with accumulated depreciation of $32,125, for $13,625 cash. c. Purchased equipment costing $98,375 by paying $34,000 cash and signing a long-term note payable for the balance. d. Borrowed $4,200 cash by signing a short-term note payable. e. Paid $51,125 cash to reduce the long-term notes payable. f. Issued 2,700 shares of common stock for $20 cash per share. g. Declared and paid cash dividends of $50,500. Problem 12-4AA Indirect: Cash flows spreadsheet LO P4 Required: Prepare a complete statement of cash flows using a spreadsheet using the indirect method. (Enter all amounts as positive values.) December 31, Prior Year Debit Credit December 31, Current Year $ $ 52,900 Balance sheet-debit Cash Accounts receivable Inventory Prepaid expenses Equipment 75,500 52,625 253,800 1,995 110,000 493,920 $ $ 52,900 $ 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 47,000 117,675 6,400 50,750 152,250 0 119,845 493,920 $ $ 0 Statement of cash flows Operating activities
