Additional Problem 12 Sheridan Ltd., which follows ASPE, had the following comparative statement of financial position:...

Free

80.2K

Verified Solution

Question

Accounting

Additional Problem 12 Sheridan Ltd., which follows ASPE, had thefollowing comparative statement of financial position: SheridanLtd. Comparative Statement of Financial Position As at December 31Assets 2018 2017 Cash $ 70,520 $ 43,000 Accounts receivable 116,96087,720 Inventories 68,800 103,200 Prepaid insurance 8,600 6,880Equipment 264,880 223,600 Accumulated depreciation-equipment(60,200 ) (43,000 ) Patents 68,800 86,000 Total assets $ 538,360 $507,400 Liabilities and Shareholders’ Equity Accounts payable $79,120 $ 68,800 Interest payable 6,880 10,320 Wages payable 13,7606,880 Income taxes payable 13,760 17,200 Long-term note payable103,200 118,680 Common shares 223,600 223,600 Retained earnings98,040 61,920 Total liabilities and shareholders’ equity $ 538,360$ 507,400 Additional information: 1. Net income for the fiscal yearwas $46,440. 2. Equipment that cost $34,400 and was 70% depreciatedwas sold during 2018, for a gain of $3,440. 3. No patents werepurchased or sold during the fiscal year. Prepare the statement ofcash flows using the indirect format. (Show amounts that decreasecash flow with either a - sign e.g. -15,000 or in parenthesis e.g.(15,000).) Sheridan Ltd. Statement of Cash Flows $ Adjustments toreconcile net income to net cash provided by operating activities:$ $ $ $ $ $ $

Answer & Explanation Solved by verified expert
3.9 Ratings (612 Votes)

Prepare the statement of cash flows using the indirect format.

Cash flow from operating activities
Net income 46440
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation expense 41280
Amortization of patent 17200
Gain on sale of equipment -3440
Increase account receivable -29240
Decrease inventories 34400
Increase prepaid insurance -1720
Increase account payable 10320
Decrease interest payable -3440
Increase wages payable 6880
Decrease income tax payable -3440
68800
Net cash flow from operating activities 115240
Cash flow from investing activities
Purchase of equipment -75680
Sale of equipment 13760
Net cash flow from investing activities -61920
Cash flow from financing activities
Long term note repaid -15480
Dividend paid -10320
Net cash flow from financing activities -25800
Net cash flow 27520
Beginning cash 43000
Ending cash 70520

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Transcribed Image Text

Additional Problem 12 Sheridan Ltd., which follows ASPE, had thefollowing comparative statement of financial position: SheridanLtd. Comparative Statement of Financial Position As at December 31Assets 2018 2017 Cash $ 70,520 $ 43,000 Accounts receivable 116,96087,720 Inventories 68,800 103,200 Prepaid insurance 8,600 6,880Equipment 264,880 223,600 Accumulated depreciation-equipment(60,200 ) (43,000 ) Patents 68,800 86,000 Total assets $ 538,360 $507,400 Liabilities and Shareholders’ Equity Accounts payable $79,120 $ 68,800 Interest payable 6,880 10,320 Wages payable 13,7606,880 Income taxes payable 13,760 17,200 Long-term note payable103,200 118,680 Common shares 223,600 223,600 Retained earnings98,040 61,920 Total liabilities and shareholders’ equity $ 538,360$ 507,400 Additional information: 1. Net income for the fiscal yearwas $46,440. 2. Equipment that cost $34,400 and was 70% depreciatedwas sold during 2018, for a gain of $3,440. 3. No patents werepurchased or sold during the fiscal year. Prepare the statement ofcash flows using the indirect format. (Show amounts that decreasecash flow with either a - sign e.g. -15,000 or in parenthesis e.g.(15,000).) Sheridan Ltd. Statement of Cash Flows $ Adjustments toreconcile net income to net cash provided by operating activities:$ $ $ $ $ $ $

Other questions asked by students