Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Some recent financial statements for Smolira Golf Corporation follow. SMOLIRA GOLF CORPORATION 2020 and 2021 Balance Sheets 2021 Liabilities and Owners' Equity Current liabilities

image text in transcribedimage text in transcribedimage text in transcribedimage text in transcribed

Some recent financial statements for Smolira Golf Corporation follow. SMOLIRA GOLF CORPORATION 2020 and 2021 Balance Sheets 2021 Liabilities and Owners' Equity Current liabilities Accounts payable Notes payable Other Assets 2020 Current assets Cash $ 35,085 Accounts receivable Inventory $38,480 18,151 28,396 3,820 42,912 Total $ 57,056 $109,788 Total Long-term debt Owners' equity Common stock and paid-in surplus Accumulated retained earnings 2020 2021 $ 37,852 $ 42,932 19,708 20,494 16,725 25,194 $ 78,054 $ 84,851 $ 118,500 $181,793 $55,700 $55,700 269,812 308,127 Fixed assets Net plant and equipment $ 465.010 $ 520.683 Total $325,512 363,827 $ Total assets $ 630,471 Total liabilities and owners' equity $ $ 630,471 522.066 522,066 SMOLIRA GOLF CORPORATION 2021 Income Statement Sales Cost of goods sold Depreciation $ 509,954 361,778 45,338 Earnings before interest and $ 102,838 taxes Interest paid Taxable income Taxes (22%) 20,383 $ 82,455 18,140 Net income Dividends $ 64,315 $ 26,000 38,315 Retained earnings Prepare the 2021 statement of cash flows for Smolira Golf Corp. (Negative answers should be indicated by a minus sign.) SMOLIRA GOLF CORPORATION Statement of Cash Flows Cash, beginning of the year For 2021 Operating activities Net income Add: Depreciation Add: Increase in accounts payable Add: Increase in other current liabilities Add: Increase in accounts receivable Add: Increase in inventory Net cash from operating activities Investment activities Fixed asset acquisition Net cash from investment activities Financing activities Decrease in notes payable 35,085 $ 64,315 45,338 AUG. Crease in vure current launus Add: Increase in accounts receivable Add: Increase in inventory Net cash from operating activities Investment activities Fixed asset acquisition Net cash from investment activities Financing activities Decrease in notes payable Decrease in long-term debt Increase in long-term debt Net cash from financing activities Net increase in cash Cash, end of year 37,852 Saved

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_2

Step: 3

blur-text-image_3

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

Fundamentals Of Corporate Finance

Authors: Stephen Ross, Randolph Westerfield, Bradford Jordan

13th Edition

1265553602, 978-1265553609

More Books

Students also viewed these Finance questions

Question

How many applicants are you interviewing?

Answered: 1 week ago