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 $ 23,086 $ 25,500 Accounts payable $ 24,584 $ 28,500
Accounts receivable 13,848 16,600 Notes payable 15,000 12,200
Inventory 27,362 28,500 Other 12,971 18,300
Total $ 64,296 $ 70,600 Total $ 52,555 $ 59,000
Long-term debt $ 55,000 $ 61,000
Owners equity
Common stock and paid-in surplus $ 52,000 $ 52,000
Accumulated retained earnings 243,436 263,000
Fixed assets
Net plant and equipment $ 338,695 $ 364,400 Total $ 295,436 $ 315,000
Total assets $ 402,991 $ 435,000 Total liabilities and owners equity $ 402,991 $ 435,000

SMOLIRA GOLF CORP. 2015 Income Statement
Sales $ 359,607
Cost of goods sold 235,900
Depreciation 35,400
Earnings before interest and taxes $ 88,307
Interest paid 15,700
Taxable income $ 72,607
Taxes (40%) 29,043
Net income $ 43,564
Dividends $ 24,000
Retained earnings 19,564

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

Financial Forensics Body Of Knowledge

Authors: Darrell D. Dorrell, Gregory A. Gadawski

1st Edition

0470880856, 978-0470880852

More Books

Students also viewed these Accounting questions

Question

Evaluate the integral. 4y - 7y - 12 - -dy J1 y(y + 2)(y - 3)

Answered: 1 week ago