Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF 2011 and 2012 Balance Sheets Assets Liabilities and Owners Equity 2011 2012 2011 2012
Some recent financial statements for Smolira Golf Corp. follow. |
SMOLIRA GOLF 2011 and 2012 Balance Sheets | ||||||||||||||||
Assets | Liabilities and Owners Equity | |||||||||||||||
2011 | 2012 | 2011 | 2012 | |||||||||||||
Current assets | Current liabilities | |||||||||||||||
Cash | $ | 24,046 | $ | 24,255 | Accounts payable | $ | 23,184 | $ | 27,420 | |||||||
Accounts receivable | 12,448 | 15,235 | Notes payable | 12,000 | 10,800 | |||||||||||
Inventory | 25,392 | 27,155 | Other | 11,571 | 15,553 | |||||||||||
Total | $ | 61,886 | $ | 66,645 | Total | $ | 46,755 | $ | 53,773 | |||||||
Long-term debt | $ | 80,000 | $ | 95,000 | ||||||||||||
Owners equity | ||||||||||||||||
Common stock and paid-in surplus | $ | 40,000 | $ | 40,000 | ||||||||||||
Accumulated retained earnings | 219,826 | 243,606 | ||||||||||||||
Fixed assets | ||||||||||||||||
Net plant and equipment | $ | 324,695 | $ | 365,734 | Total | $ | 259,826 | $ | 283,606 | |||||||
Total assets | $ | 386,581 | $ | 432,379 | Total liabilities and owners equity | $ | 386,581 | $ | 432,379 | |||||||
SMOLIRA GOLF, INC. 2012 Income Statement | |||||||
Sales | $ | 366,996 | |||||
Cost of goods sold | 253,122 | ||||||
Depreciation | 32,220 | ||||||
Earnings before interest and taxes | $ | 81,654 | |||||
Interest paid | 14,300 | ||||||
Taxable income | $ | 67,354 | |||||
Taxes (35%) | 23,574 | ||||||
Net income | $ | 43,780 | |||||
Dividends | $ | 20,000 | |||||
Retained earnings | 23,780 | ||||||
Prepare the 2012 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 2012 | ||
Cash, beginning of the year | $ | |
Operating activities | ||
(Click to select)Net incomeNet loss | $ | |
(Click to select)Add: DepreciationLess: DepreciationLess: Increase in other current liabilitiesLess: Increase in accounts payableAdd: Increase in other current liabilitiesAdd: Increase in accounts payable | $ | |
(Click to select)Less: Increase in accounts payableLess: DepreciationAdd: DepreciationLess: Increase in other current liabilitiesAdd: Increase in accounts payableAdd: Increase in other current liabilities | ||
(Click to select)Less: DepreciationLess: Increase in other current liabilitiesAdd: Increase in accounts payableAdd: DepreciationLess: Increase in accounts payableAdd: Increase in other current liabilities | ||
(Click to select)Less: Increase in inventoryDecrease in notes payableLess: Increase in accounts receivableAdd: Increase in inventoryAdd: Increase in accounts receivableDividends paid | $ | |
(Click to select)Less: Increase in accounts receivableDividends paidAdd: Increase in accounts receivableDecrease in notes payableLess: Increase in inventoryAdd: Increase in inventory | ||
Net cash from operating activities | $ | |
Investment activities | ||
(Click to select)Dividends paidIncrease in inventoryDecrease in notes payableFixed asset acquisitionDecrease in inventoryIncrease in notes payable | $ | |
Net cash from investment activities | $ | |
Financing activities | ||
(Click to select)Increase in accounts payableDecrease in notes payableIncrease in notes payableIncrease in long-term debtDividends paidDecrease in long-term debt | $ | |
(Click to select)Decrease in long-term debtIncrease in long-term debtDecrease in notes payableIncrease in accounts payableDividends paidIncrease in notes payable | ||
(Click to select)Increase in notes payableDecrease in long-term debtIncrease in accounts payableIncrease in long-term debtDividends paidDecrease in notes 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