Answer and Explanation:
The preparation of the cash flow statement using the indirect method is as follows;
Cash flows from operating activities
Net Income $30,500.00
Add: Depreciation $42,400.00
Less: Decrease in income taxes payable ($2,500.00)
Less: Increase in AR ($6,100.00)
Add: Decrease in inventory $12,900.00
Less: Increase in prepaid rent ($3,600.00)
Add: Increase in AP $2,500.00
Add: Increase in short term notes payable $12,100.00
Net Cash flow from operating activities $88,200.00
Cash flow from Investing activities
Purchase of PPE ($121,200.00)
Net Cash flow from Investing activities ($121,200.00)
Cash flow from Financing activities
Redemption of Bonds ($30,000.00)
Issue of Stock $60,600.00
Net Cash flow from Financing activities $30,600.00
Increase or decrease in cash -$2,400
Add: Opening cash and cash equivalents $12,100.00
Closing cash and cash equivalents $9,700.00
