Answer and Explanation:
a. The computation of change in cash during 2019 is shown below:-
Change in cash = Cash balance on 31 Dec 2019 - Cash balance on 31 Dec 2018
= $49,000 - $28,000
= $21,000
b. The Preparation of statement of cash flows using the indirect method of 2019 is shown below:-
<u>Artic Company’s</u>
<u>By using the direct method</u>
<u> For the year ended 2019</u>
<u>Particulars Amount</u>
Cash flow from operating activities
Net income/loss ($42,000)
Adjustment to reconcile the net income
Depreciation expenses $22,000
Less: Gain on sales of land ($25,000)
Changes in current assets and current liabilities
Decrease in accounts receivable $8,000
($50,000 - $42,000)
Decrease in Inventory $6,000
($113,000 - $107,000)
Decrease in Prepaid advertising $3,000
($13,000 - $10,000)
Increase in Interest payable $6,000
Less: Decrease in accounts payable ($14,000) $6,000
($31,000 - $17,000)
Net cash provided by operating activities ($36,000)
Cash flow from investing activities
Cash received from sale of land $70,000
Cash paid for equipment ($183,000)
($360,000 - ($222,000 - $45,000)
Cash flow provided by investing activities ($113,000)
Cash flow from financing activities
Cash received from issue of bonds payable $200,000
Cash payment for Treasury stock ($30,000)
Net cash provided by financing activities $170,000
Net Increase (Decrease) in cash $21,000
Cash baalance on 21 Dec 2018 $28,000
Cash balance on 31 Dec 2019 $49,000
