Answered step by step
Verified Expert Solution
Link Copied!

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 $ 24,066 $ 24,300 Accounts payable $ 23,384 $ 27,300
Accounts receivable 12,648 15,400 Notes payable 13,000 11,000
Inventory 25,642 27,300 Other 11,771 16,700
Total $ 62,356 $ 67,000 Total $ 48,155 $ 55,000
Long-term debt $ 71,000 $ 82,000
Owners equity
Common stock and paid-in surplus $ 42,000 $ 42,000
Accumulated retained earnings 227,896 250,000
Fixed assets
Net plant and equipment $ 326,695 $ 362,000 Total $ 269,896 $ 292,000
Total assets $ 389,051 $ 429,000 Total liabilities and owners equity $ 389,051 $ 429,000

SMOLIRA GOLF CORP. 2015 Income Statement
Sales $ 369,630
Cost of goods sold 253,500
Depreciation 46,500
Earnings before interest and taxes $ 69,630
Interest paid 14,500
Taxable income $ 55,130
Taxes (20%) 11,026
Net income $ 44,104
Dividends $ 22,000
Retained earnings 22,104

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 accounts payableLess: DepreciationAdd: DepreciationAdd: Increase in other current liabilitiesLess: Increase in accounts payableLess: Increase in other current liabilities
(Click to select)Less: Increase in accounts payableAdd: Increase in other current liabilitiesAdd: DepreciationAdd: Increase in accounts payableLess: Increase in other current liabilitiesLess: Depreciation
(Click to select)Less: Increase in other current liabilitiesAdd: DepreciationLess: Increase in accounts payableLess: DepreciationAdd: Increase in accounts payableAdd: Increase in other current liabilities
(Click to select)Less: Increase in inventoryAdd: Increase in notes payableLess: Increase in notes payableAdd: Increase in accounts receivableAdd: Increase in inventoryLess: Increase in accounts receivable
(Click to select)Add: Increase in inventoryAdd: Increase in accounts receivableAdd: Increase in notes payableLess: Increase in accounts receivableLess: Increase in notes payableLess: Increase in inventory
Net cash from operating activities $
Investment activities
(Click to select)Increase in notes payableIncrease in inventoryDecrease in inventoryFixed asset acquisitionDividends paidDecrease in notes payable $
Net cash from investment activities $
Financing activities
(Click to select)Increase in long-term debtDividends paidDecrease in notes payableIncrease in accounts payableDecrease in long-term debtIncrease in notes payable $
(Click to select)Decrease in notes payableIncrease in accounts payableIncrease in notes payableDividends paidDecrease in long-term debtIncrease in long-term debt
(Click to select)Decrease in long-term debtDecrease in notes payableIncrease in long-term debtIncrease in accounts payableDividends paidIncrease in notes payable
Net cash from financing activities $
(Click to select)Net increase in cashNet decrease 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

Entrepreneurial Finance

Authors: M. J. Alhabeeb

1st Edition

1118691512, 978-1118691519

More Books

Students also viewed these Finance questions

Question

How to parallelize a serial program?

Answered: 1 week ago