Satellite World was founded in 2017 to apply a new technology for efficiently transmitting closed-circuit (cable) television signals without the need for an in-ground cable. The company earned a profit of $115,000 in 2017, its first year of operations, even though it was serving only a small test market. In 2018, the company began dramatically expanding its customer base. Management expects both sales and net income to more than triple in each of the next five years.

Comparative balance sheets at the end of 2017 and 2018, the company's first two years of operations, follow. (Notice that the balances at the end of the current year appear in the right-hand column.)

Additional Information

The following information regarding the company's operations in 2018 is available in either the company's income statement or its accounting records.

1. Net income for the year was $440,000. The company has never paid a dividend.
2. Depreciation for the year amounted to $147,000.
3. During the year the company purchased plant assets costing $2,200,000, for which it paid $1,850,000 in cash and financed $350,000 by issuing a long-term note payable. (Much of the cash used in these purchases was provided by short-term borrowing, described as follows.)
4. In 2018, Satellite World borrowed $1,450,000 against a $5.5 million line of credit with a local bank. In its balance sheet, the resulting obligations are reported as notes payable (short-term).
5. Additional shares of capital stock (no par value) were issued to investors for $500,000 cash.

Required:

a.Prepare: worksheet for a statement of cash flows.

b. Prepare: statement of cash flows for 2018 by the indirect method.

. Sd'reduie ' Assignment a Connect X G Search TexihoukSc ' E Memenofcasi I u TheHume Deputli ' TheHume DEFDLIi I n Home Depa'LlncJ ' u ail Whataooaunis l + i X 6 9 O ' El newconnect'mheducalionsamfowlcunnect'himI?\\5Reg =irue8uetumUri=https$e3A962F%2Fconnect.mheducatiumcom%2Fpaamweb'XzZFindex.html%23962FragistratiDn%2Fslgnup%2Fdrdulanskyib 7:, ' _= Q - - Find an page sears is ND results Oplions v X BUS 621_Week 6_cmsing_(<:h in book saved help suhmil w comparative balance sheets a december: assets cash and equivalents accmmts receivable poms plant equipment of accumulated depreciation totals liabilities e stockholders equity references notes payable o accounts accrued expenses capital stock par value retained earnings i required: prepare worksheet for statement ows. b. ows by the indirect method cnmplete this question entering your anmers labs helm required b ash method. any deduction rash outows as negative prev next . sd assignment connect x g search texlhouksc marnemsofcast u thehurne deputlw thehume derlew n home depa ail whataooaurlts l el newconnect q find an page sears is nd results> Options v X BUS 621_Week 6_C|nsing_(Ch 'I3 in book) 0 Saved Help Suite E Exit Suhmil 1 W m a. Prepare a worksheet for a statement of cash flows In. Prepare a statement of cash ows for 2018 by the indirect method. 10 Cnmplete this qumon by enmn'ng your answers in the labs below. DOIHIS 25m Requ'wred A Requ'wred B References Prepare a statement of cash ows for 2018 by the indirect method. (List any deduction in cash and cash outows as negative amounts.) Cash ilnws from operating adwm I Sd'IeduIe ' 5i Assignment a Connect X G Search TexlhoukSc ' E menbofcasf I u TheHume Deputlw ' u TheHume Derlew I n Home Depa'LlncJ ' ail Whataooaunts l + 7 X 6 9 O ' El newconnect'mheducalionsamfowlcunnect'hlmI?\\5Reg =true8uetumU=https$e3A962F%2Fconnect.mheducetiumcom%2Fpaamweb'XzZFwndex.html%23962Frag{stratwDn%2Fslgnup%2Fdrdulanskynb LJ 7:, ' _= Q - - Find an page sears is ND results Oplions v X BUS 621_Week 6_C|nsing_(Ch 13 in book) 0 Saved Help 5". a em Suhmil w 1 E [ A 5 El Deduction: 10 I DOME eBauK El ' References 5 (I Cash \"INNS {mm inveSling adivia El Cash \"INNS {mm nancing adivilies: [I 5 El Cash and rash equivalents, January 1, 2013 l Cash and rash equivalenls, Dec. 31, 2018 El Supplemenlaty Schedule: Noncash Invating and Financing Adivilies S (I Prev 1 cf 1 Next - Sdieduie ' E Assignment E Connect X G Search TexihoukSc ' E mentofcasi I u TheHume Deputlt ' u TheHume DEFDLM I n Home Depa'LlncJ ' ail Whataooaunis l + 7 X 6 9 O ' El newconnect'mheducalion.camfow/cunnect'himI'sReg =irueaueturnUri=irtip5563A'362F%2Fconnect.mheducatiunmoM962Fpaamweb'XzZFtndexhtmm562Fragistrattan'xFslgnupEEZFdrdulanskyib L] '' ' _= Q - - Find an page sears is ND results Oplions v X BUS 621_Week 6_C|nsing_(Ch 13 in book) 0 Saved Help 5". 5 Exit Suhmil 1 1 Required}: E RequiredB ' A Prepare a wuriGIIeet for a statement of cash flows. 1o Dolms eBoak Refereces Assets Cash and rash equivalenls 80,000 Accounts receivable , BED'DDII Planl and equipmem . 2,653'000 Totals $ 154030\" Liabilities t1 OwneIs' Equity News payable (shonrterm) $1,4ED'DDII Acwunts payahle . 6100i] Accruad expenses. payable Nmes payable (long-harm) Capital Stock , TDD'DDII Relained eamings $ 780,000 $ 154030\" Raq redB )