Answered step by step
Verified Expert Solution
Question
1 Approved Answer
MASH Inc. Statement of Financial Position as at December 31, 2022 2021 Current assets Cash $48,000 $36,000 Accounts receivable 60,000 50,000 Inventory 95,000 101,000 203,000
MASH Inc. | |||||
Statement of Financial Position | |||||
as at December 31, | |||||
2022 | 2021 | ||||
Current assets | |||||
Cash | $48,000 | $36,000 | |||
Accounts receivable | 60,000 | 50,000 | |||
Inventory | 95,000 | 101,000 | |||
203,000 | 187,000 | ||||
Land | 750,000 | 400,000 | |||
Building | 1,200,000 | 1,200,000 | |||
Accumulated depreciation, Building | -400,000 | -350,000 | |||
Equipment | 250,000 | 300,000 | |||
Accumulated depreciation, Equipment | -110,000 | -100,000 | |||
$1,893,000 | $1,637,000 | ||||
Current liabilities | |||||
Accounts payable | $80,000 | $45,000 | |||
Unearned revenue | 30,000 | - | |||
Current portion of long-term debt | 40,000 | 40,000 | |||
150,000 | 85,000 | ||||
Mortgage payable | 440,000 | 480,000 | |||
Common shares | 250,000 | 150,000 | |||
Retained earnings | 1,053,000 | 922,000 | |||
$1,893,000 | $1,637,000 | ||||
MASH Inc. | |||||
Statement of Income | |||||
for the year ended December 31, | |||||
2022 | 2021 | ||||
Sales | $1,500,000 | $1,390,000 | |||
Cost of goods sold | 900,000 | 764,500 | |||
Gross margin | 600,000 | 625,500 | |||
Operating expenses | |||||
Advertising and promotion | 37,000 | 32,200 | |||
Bank charges | 1,500 | 1,100 | |||
Depreciation (note 1) | 70,000 | 72,000 | |||
Insurance | 18,000 | 17,000 | |||
Interest | 24,000 | 26,000 | |||
Office | 21,000 | 18,000 | |||
Repairs and maintenance | 13,500 | 15,000 | |||
Telecommunications | 9,000 | 8,800 | |||
Utilities | 16,000 | 15,400 | |||
210,000 | 205,500 | ||||
Operating income | 390,000 | 420,000 | |||
Other income (expenses) | |||||
Loss on sale of equipment | -25,000 | 0 | |||
Net income before tax | 365,000 | 420,000 | |||
Income tax | 55,000 | 63,000 | |||
Net income | $310,000 | $357,000 | |||
Note 1 | |||||
Of the $70,000 depreciation expense, $50,000 relates to the building | |||||
and $20,000 relates to the equipment. | |||||
Required: | |||||
a) Prepare the Cash Flow from Operations section of the Cash Flow Statement | |||||
for the year ended December 31, 2022. | |||||
b) Prepare the Cash Flow from Investing section of the Cash Flow Statement | |||||
for the year ended December 31, 2022. |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started