Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF CORP. 2014 and 2015 Balance Sheets Assets Liabilities and Owners Equity 2014 2015 2014
Some recent financial statements for Smolira Golf Corp. follow. |
SMOLIRA GOLF CORP. 2014 and 2015 Balance Sheets | ||||||||||||||||
Assets | Liabilities and Owners Equity | |||||||||||||||
2014 | 2015 | 2014 | 2015 | |||||||||||||
Current assets | Current liabilities | |||||||||||||||
Cash | $ | 24,056 | $ | 24,200 | Accounts payable | $ | 23,284 | $ | 27,200 | |||||||
Accounts receivable | 12,548 | 15,300 | Notes payable | 12,000 | 10,900 | |||||||||||
Inventory | 25,592 | 27,200 | Other | 11,671 | 15,900 | |||||||||||
Total | $ | 62,196 | $ | 66,700 | Total | $ | 46,955 | $ | 54,000 | |||||||
Long-term debt | $ | 90,000 | $ | 103,000 | ||||||||||||
Owners equity | ||||||||||||||||
Common stock and paid-in surplus | $ | 42,000 | $ | 42,000 | ||||||||||||
Accumulated retained earnings | 208,936 | 233,000 | ||||||||||||||
Fixed assets | ||||||||||||||||
Net plant and equipment | $ | 325,695 | $ | 365,300 | Total | $ | 250,936 | $ | 275,000 | |||||||
Total assets | $ | 387,891 | $ | 432,000 | Total liabilities and owners equity | $ | 387,891 | $ | 432,000 | |||||||
SMOLIRA GOLF CORP. 2015 Income Statement | |||||||
Sales | $ | 336,329 | |||||
Cost of goods sold | 231,000 | ||||||
Depreciation | 21,600 | ||||||
Earnings before interest and taxes | $ | 83,729 | |||||
Interest paid | 14,400 | ||||||
Taxable income | $ | 69,329 | |||||
Taxes (35%) | 24,265 | ||||||
Net income | $ | 45,064 | |||||
Dividends | $ | 21,000 | |||||
Retained earnings | 24,064 | ||||||
Prepare the 2015 statement of cash flows for Smolira Golf Corp. (Negative amounts should be indicated by a minus sign.) |
SMOLIRA GOLF CORP. Statement of Cash Flows For 2015 | ||
Cash, beginning of the year | $ | |
Operating activities | ||
(Click to select)Net incomeNet loss | $ | |
(Click to select)Add: Increase in other current liabilitiesLess: Increase in other current liabilitiesLess: Increase in accounts payableLess: DepreciationAdd: Increase in accounts payableAdd: Depreciation | ||
(Click to select)Add: Increase in other current liabilitiesLess: DepreciationLess: Increase in other current liabilitiesLess: Increase in accounts payableAdd: DepreciationAdd: Increase in accounts payable | ||
(Click to select)Less: Increase in other current liabilitiesLess: DepreciationAdd: Increase in accounts payableAdd: DepreciationAdd: Increase in other current liabilitiesLess: Increase in accounts payable | ||
(Click to select)Less: Increase in inventoryAdd: Increase in accounts receivableLess: Increase in notes payableLess: Increase in accounts receivableAdd: Increase in inventoryAdd: Increase in notes payable | ||
(Click to select)Less: Increase in notes payableAdd: Increase in inventoryAdd: Increase in notes payableAdd: Increase in accounts receivableLess: Increase in inventoryLess: Increase in accounts receivable | ||
Net cash from operating activities | $ | |
Investment activities | ||
(Click to select)Dividends paidIncrease in inventoryFixed asset acquisitionDecrease in notes payableIncrease in notes payableDecrease in inventory | $ | |
Net cash from investment activities | $ | |
Financing activities | ||
(Click to select)Decrease in notes payableIncrease in notes payableIncrease in long-term debtDividends paidDecrease in long-term debtIncrease in accounts payable | $ | |
(Click to select)Increase in long-term debtDecrease in notes payableIncrease in accounts payableIncrease in notes payableDecrease in long-term debtDividends paid | ||
(Click to select)Decrease in notes payableIncrease in long-term debtDecrease in long-term debtIncrease in notes payableDividends paidIncrease in accounts payable | ||
Net cash from financing activities | $ | |
(Click to select)Net decrease in cashNet increase in cash | $ | |
Cash, end of year | $ | |
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