Answered step by step
Verified Expert Solution
Link Copied!

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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Internal Auditing A Guide For The New Auditor

Authors: David Galloway

3rd Edition

0894136917, 9780894136917

More Books

Students also viewed these Accounting questions