Problem 12-2AA Indirect: Cash flows spreadsheet LO

Problem 12-2AA Indirect: Cash flows spreadsheet LO

Question Problem 12-2AA Indirect: Cash flows spreadsheet LO P1, P2, P3, P4
Forten Company, a merchandiser, recently completed its calendar-year 2013 operations. 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. The company’s balance sheets and income statement follow.
FORTEN COMPANY Comparative Balance Sheets December 31, 2013 and 2012
Cash$49,200 $73,000
Accounts receivable65,890 57,000
Merchandise inventory276,500 253,000
Prepaid expenses1,250 1,900
Equipment158,000 106,500
Accum. depreciation—Equipment(36,500) (46,000)

Total assets$514,340 $445,400

Liabilities and Equity
Accounts payable$63,590 $111,000
Short-term notes payable10,000 6,000
Long-term notes payable62,500 48,250
Common stock, $5 par value162,250 150,750
Paid-in capital in excess of par, common stock34,500 0
Retained earnings181,500 129,400

Total liabilities and equity$514,340 $445,400

FORTEN COMPANY Income Statement For Year Ended December 31, 2013
Cost of goods sold289,000

Gross profit293,500
Operating expenses
Depreciation expense$20,000
Other expenses134,000 154,000

Other gains (losses)
Loss on sale of equipment(5,500)

Income before taxes134,000
Income taxes expense25,500

Net income$108,500

Additional Information on Year 2013 Transactions

a.Net income was $108,500.
b.Accounts receivable increased.
c.Merchandise inventory increased.
d.Prepaid expenses decreased.
e.Accounts payable decreased.
f.Depreciation expense was $20,000.

Sold equipment costing $46,500, with accumulated depreciation of $29,500, for $11,500 cash. This yielded a loss of $5,500.


Purchased equipment costing $98,000 by paying $30,000 cash and(i.)by signing a long-term note payable for the balance.

j.Borrowed $4,000 cash by signing a short-term note payable.
k.Paid $53,750 cash to reduce the long-term notes payable.
l.Issued 2,300 shares of common stock for $20 cash per share.
m.Declared and paid cash dividends of $56,400.


Prepare a complete statement of cash flows using a spreadsheet; report its operating activities using the indirect method.(Enter all amounts as positive values.)