Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Sage Hill Inc. follows IFRS and has adopted the policy of classifying interest paid as operating activities and dividends paid as financing activities. Comparative SFP

Sage Hill Inc. follows IFRS and has adopted the policy of classifying interest paid as operating activities and dividends paid as financing activities. Comparative SFP accounts of Sage Hill Inc., and its statement of income for the year ending December 31, 2020, follow:

December 31
2020 2019 Change
Cash $43,000 $49,000 $(6,000 )
Cash equivalents (Note 1) 35,000 44,300 (9,300 )
Accounts receivable 349,000 289,000 60,000
Prepaid insurance 17,500 37,400 (19,900 )
Inventory 404,000 363,300 40,700
Supplies 13,000 17,000 (4,000 )
Long-term investment, at equity (Note 7) 416,000 406,900 9,100
Land (Note 6) 633,000 507,000 126,000
Buildings (Note 3) 1,310,000 1,280,000 30,000
Accumulated depreciationbuildings (400,000 ) (360,000 ) (40,000 )
Equipment (Note 4) 636,000 643,900 (7,900 )
Accumulated depreciationequipment (160,000 ) (135,000 ) (25,000 )
Patent 100,000 100,000 0
Accumulated amortization (40,000 ) (35,000 ) (5,000 )
$3,356,500 $3,207,800 $148,700
Bank overdrafts (temporary) $0 $86,300 $(86,300 )
Accounts payable 166,000 159,000 7,000
Income tax payable 26,000 35,000 (9,000 )
Accrued liabilities 56,000 42,000 14,000
Dividends payable 23,000 55,000 (32,000 )
Long-term notes payable 420,000 460,000 (40,000 )
Bonds payable 999,000 995,000 4,000
Preferred shares (Note 2) 486,000 380,000 106,000
Common shares 749,000 677,000 72,000
Retained earnings 431,500 318,500 113,000
$3,356,500 $3,207,800 $148,700

Income Statement

Revenues
Sales revenue $998,000
Investment income 90,000 $1,088,000
Expenses and Losses
Cost of goods sold 314,000
Sales commissions expense 105,000
Operating expenses (Note 5) 166,000
Salaries and wages expense 104,000
Interest expense 97,000
Loss on disposal of equipment (Note 4) 11,000
Income tax expense 96,000 893,000
Net Income $195,000

The following is additional information about Sage Hills transactions during the year ended December 31, 2020.

1. The cash equivalents are typically term deposits that are very liquid and mature on average in 60 days. The bank overdrafts are temporary and reverse within a few days. Sage Hill has opted to show these as cash and cash equivalents on its statement of cash flows.
2. During the year, preferred shares with a carrying amount of $18,000 were converted to common shares.
3. There were no disposals of buildings during the year 2020.
4. Equipment with an original cost of $46,000 and carrying amount of $14,000 was sold at a loss during the year.
5. All depreciation and amortization expense is included in operating expenses.
6. During the year, Sage Hill obtained land with a fair value of $100,000 in exchange for its preferred shares.
7. Investment income includes the equity earnings of $62,000 from a long-term investment accounted for using the equity method and from interest revenue on the short-term investments referred to in note 1 above.

Prepare the operating activities section of the statement using the direct format. (Show amounts that decrease cash flow with either a - sign e.g. -15,000 or in parenthesis e.g. (15,000).)

Sage Hill Inc. Statement of Cash Flows (Direct Method) December 31, 2020For the year ended December 31, 2020For the month ended December 31, 2020
$
$

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Glencoe Accounting

Authors: McGraw-Hill

1st Edition

0021400881, 9780021400881

More Books

Students also viewed these Accounting questions

Question

How does selection differ from recruitment ?

Answered: 1 week ago