Question

Additional Problem 12 Sheridan Ltd., which follows ASPE, had the following comparative statement of financial position: Sheridan Ltd. Comparative Statement of Financial Position As at December 31 Assets 2018 2017 Cash $ 70,520 $ 43,000 Accounts receivable 116,960 87,720 Inventories 68,800 103,200 Prepaid insurance 8,600 6,880 Equipment 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 13,760 6,880 Income taxes payable 13,760 17,200 Long-term note payable 103,200 118,680 Common shares 223,600 223,600 Retained earnings 98,040 61,920 Total liabilities and shareholders’ equity $ 538,360 $ 507,400 Additional information: 1. Net income for the fiscal year was $46,440. 2. Equipment that cost $34,400 and was 70% depreciated was sold during 2018, for a gain of $3,440. 3. No patents were purchased or sold during the fiscal year. Prepare the statement of cash flows using the indirect format. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).) Sheridan Ltd. Statement of Cash Flows $ Adjustments to reconcile net income to net cash provided by operating activities: $ $ $ $ $ $ $

Answer 1

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