Answered step by step
Verified Expert Solution
Question
1 Approved Answer
The following is the Statement of Financial Position and the Statement of Income for Smurf Limited. Smurf Limited Statement of Financial Position As at December
The following is the Statement of Financial Position and the Statement of Income for Smurf Limited. | ||||||||||
Smurf Limited | ||||||||||
Statement of Financial Position | ||||||||||
As at December 31, 2021 | ||||||||||
2021 | 2020 | |||||||||
Assets | ||||||||||
Cash | $ 57,600 | $ 53,850 | ||||||||
Accounts receivable | 58,000 | 51,000 | ||||||||
FVTOCI investment in shares | 63,000 | 84,000 | ||||||||
FVTPL investments | 58,000 | 66,000 | ||||||||
Inventory | 40,000 | 60,000 | ||||||||
Prepaid rent | 5,000 | 4,000 | ||||||||
$ 281,600 | $ 318,850 | |||||||||
Land | 250,000 | 80,000 | ||||||||
Equipment | 154,000 | 130,000 | ||||||||
Accumulated depreciation | -35,000 | -25,000 | ||||||||
$ 369,000 | $ 185,000 | |||||||||
$ 650,600 | $ 503,850 | |||||||||
Liabilities and Shareholders' Equity | ||||||||||
Accounts payable | 46,000 | 40,000 | ||||||||
Income Tax Payable | 4,000 | 6,000 | ||||||||
Unearned revenue | 25,000 | 20,000 | ||||||||
Long term loans payable | 60,000 | 69,000 | ||||||||
$ 135,000 | $ 135,000 | |||||||||
Common shares | $ 130,000 | $ 130,000 | ||||||||
Retained earnings | 375,600 | 192,850 | ||||||||
AOCI- FVTOCI investments | 10,000 | 46,000 | ||||||||
515,600 | 368,850 | |||||||||
$ 650,600 | $ 503,850 | |||||||||
Smurf Limited | ||||||||||
Statement of Income | ||||||||||
for the Year Ended December 31, 2021 | ||||||||||
Revenue | $ 372,800 | |||||||||
Cost of Goods Sold | 195,000 | |||||||||
Gross margin | 177,800 | |||||||||
Operating expenses | 120,000 | |||||||||
Operating income | 57,800 | |||||||||
Interest expense | (11,400) | |||||||||
Gain on disposal of equipment | 2,000 | |||||||||
FV adjustment on FVTPL investments | 8,000 | |||||||||
Gain on sale of FVTPL investments | 6,500 | 5,100 | ||||||||
Income before tax | 62,900 | |||||||||
Income tax expense | 12,750 | |||||||||
Net income | 50,150 | |||||||||
OCI- FVTOCI investments | -36,000 | |||||||||
Comprehensive income | $ 14,150 | |||||||||
Additional information | ||||||||||
1. Depreciation expense of $24,000 is included in operating expenses. | ||||||||||
2.Equipment with a cost of $20,000 that was 70% depreciated was sold during the year | ||||||||||
3. FVTOCI investments were purchased in July 2021, for a cost of $15,000. By December 31, 2021, the fair value of the portfolio of FVTOVI investments decreased to $63,000. No FVTOCI investments were sold in the year. | ||||||||||
4. Bad debt expense of $2,800 is included in other operating expenses | ||||||||||
5. Fair value though profit and loss investments with a carrying value of $35,000 were sold in 2021. | ||||||||||
6.The allowance for doubtful accounts at the beginning of the year was $2,100 and $3,100 at the end of the year. | ||||||||||
Required - | ||||||||||
a. Calculate the cash flow from operations section of the Statement of Cash Flow using the indirect method. | ||||||||||
b.Calculate cash flow from operations section of the Statement of Cash Flow using the direct method. | ||||||||||
c.Calculate cash flow from investing activities. | ||||||||||
In answer please include the final numerical answers and numerical calculations. |
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