The balance sheets for Plasma Screens Corporation, along with additional information, are provided below:
PLASMA SCREENS CORPORATION
Balance Sheets
December 31, 2018 and 2017
2018 2017
Assets:
Current assets:
Cash $ 50,350 $ 141,800
Accounts receivable 62,500 77,600
Inventory 79,100 94,000
Prepaid rent 7,750 3,800
Long-term assets:
Land 475,000 475,000
Equipment 1,004,000 774,000
Accumulated depreciation (588,000) (427,000)
Total assets $ 1,090,700 $ 1,139,200
Liabilities and Stockholders' Equity:
Current liabilities:
Accounts payable $ 84,100 $ 98,000
Interest payable 5,350 6,900
Income tax payable 13,750 7,800
Long-term liabilities:
Notes payable 32,500 115,000
Stockholders' equity:
Common stock 695,000 695,000
Retained earnings 260,000 216,500
Total liabilities and stockholders' equity $ 1,090,700 $ 1,139,200
Additional Information for 2018:
1. Net income is $68,000.
2. The company purchases $230,000 in equipment.
3. Depreciation expense is $161,000.
4. The company repays $82,500 in notes payable.
5 .The company declares and pays a cash dividend of $24,500.
Required:
a. Prepare the statement of cash flows using the indirect method.

Respuesta :

Answer:

See explanation

Explanation:

PLASMA SCREENS CORPORATION

Statement of cash flows

For the year ended, December 31, 2018

Net Income $68,000

Cash flow from operating activities

Depreciation expense $161,000

Decrease in Accounts receivable $15,100

Decrease in Inventory $14,900

Increase in Prepaid rent $(3,950)

Decrease in Accounts payable $(13,900)

Decrease in interest payable $(1,550)

Increase in Income tax payable $5,950

Changes in working capital $177,550

Net cash provided by operating activities $245,550

Cash flow from investing activities

Purchase of equipment $(230,000)

Net Cash used by investing activities $(230,000)

Cash flow from financing activities

Paid to notes payable $(82,500)

Dividends paid $(24,500)

Net cash used by financing activities $(107,000)

Net cash changes $(91,450)

Beginning cash balance $141,800

Ending cash balance $50,350