Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets Assets Liabilities and Owners Equity 2017 2018 2017
Some recent financial statements for Smolira Golf Corp. follow. |
SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets | ||||||||||||||||
Assets | Liabilities and Owners Equity | |||||||||||||||
2017 | 2018 | 2017 | 2018 | |||||||||||||
Current assets | Current liabilities | |||||||||||||||
Cash | $ | 35,385 | $ | 38,756 | Accounts payable | $ | 38,422 | $ | 43,082 | |||||||
Accounts receivable | 18,301 | 28,666 | Notes payable | 20,008 | 16,950 | |||||||||||
Inventory | 3,910 | 43,032 | Other | 20,764 | 25,434 | |||||||||||
Total | $ | 57,596 | $ | 110,454 | Total | $ | 79,194 | $ | 85,466 | |||||||
Long-term debt | $ | 120,000 | $ | 185,692 | ||||||||||||
Owners equity | ||||||||||||||||
Common stock and paid-in surplus | $ | 56,000 | $ | 56,000 | ||||||||||||
Accumulated retained earnings | 267,757 | 304,430 | ||||||||||||||
Fixed assets | ||||||||||||||||
Net plant and equipment | $ | 465,355 | $ | 521,133 | Total | $ | 323,757 | $ | 360,430 | |||||||
Total assets | $ | 522,951 | $ | 631,587 | Total liabilities and owners equity | $ | 522,951 | $ | 631,587 | |||||||
SMOLIRA GOLF CORP. 2018 Income Statement | |||||||
Sales | $ | 511,454 | |||||
Cost of goods sold | 362,828 | ||||||
Depreciation | 45,713 | ||||||
Earnings before interest and taxes | $ | 102,913 | |||||
Interest paid | 20,683 | ||||||
Taxable income | $ | 82,230 | |||||
Taxes (25%) | 20,558 | ||||||
Net income | $ | 61,673 | |||||
Dividends | $ | 25,000 | |||||
Retained earnings | 36,673 | ||||||
Prepare the 2018 statement of cash flows for Smolira Golf Corp. (Negative answers should be indicated by a minus sign.) |
I need help completing this statement.
35,385 SMOLIRA GOLF CORP. Statement of Cash Flows For 2018 Cash, beginning of the year Operating activities Net income Add: Depreciation Less: Increase in accounts receivable Less: Increase in inventory Add: Increase in accounts payable ble Add: Increase in other current liabilities 61,673 45,713 (10,365) (39,122) 4,660 4,670 Net cash from operating activities Investment activities Fixed asset acquisition Net cash from investment activities Financing activities Increase in long-term debt Dividends paid 65,692 (25,000) Net cash from financing activities Net increase in cash Cash, end of year 3,372 38,756 35,385 SMOLIRA GOLF CORP. Statement of Cash Flows For 2018 Cash, beginning of the year Operating activities Net income Add: Depreciation Less: Increase in accounts receivable Less: Increase in inventory Add: Increase in accounts payable ble Add: Increase in other current liabilities 61,673 45,713 (10,365) (39,122) 4,660 4,670 Net cash from operating activities Investment activities Fixed asset acquisition Net cash from investment activities Financing activities Increase in long-term debt Dividends paid 65,692 (25,000) Net cash from financing activities Net increase in cash Cash, end of year 3,372 38,756Step 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