Question

In: Finance

Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF CORP. 2014 and 2015 Balance...

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 $ 23,056 $ 25,200 Accounts payable $ 24,284 $ 28,200 Accounts receivable 13,548 16,300 Notes payable 13,000 11,900 Inventory 26,982 28,200 Other 12,671 19,900 Total $ 63,586 $ 69,700 Total $ 49,955 $ 60,000 Long-term debt $ 80,000 $ 92,000 Owners’ equity Common stock and paid-in surplus $ 60,000 $ 60,000 Accumulated retained earnings 209,326 222,000 Fixed assets Net plant and equipment $ 335,695 $ 364,300 Total $ 269,326 $ 282,000 Total assets $ 399,281 $ 434,000 Total liabilities and owners’ equity $ 399,281 $ 434,000 SMOLIRA GOLF CORP. 2015 Income Statement Sales $ 375,123 Cost of goods sold 258,000 Depreciation 45,600 Earnings before interest and taxes $ 71,523 Interest paid 15,400 Taxable income $ 56,123 Taxes (40%) 22,449 Net income $ 33,674 Dividends $ 21,000 Retained earnings 12,674 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 $ Net cash from operating activities $ Investment activities $ Net cash from investment activities $ Financing activities $ Net cash from financing activities $ $ Cash, end of year $

Solutions

Expert Solution

Purchase of plant and equipment = Net plant and equipment, ending + Depreciation - Net plant and equipment, beginning
Purchase of plant and equipment = $364,300 + $45,600 - $335,695
Purchase of plant and equipment = $74,205


Related Solutions

Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF CORP. 2014 and 2015 Balance...
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 $ 24,096 $ 24,600 Accounts payable $ 23,684 $ 27,600 Accounts receivable 12,948 15,700 Notes payable 14,000 11,300 Inventory 26,242 27,600 Other 12,071 18,100 Total $ 63,286 $ 67,900 Total $ 49,755 $ 57,000 Long-term debt $ 74,000 $ 82,000 Owners’ equity Common stock and paid-in surplus $ 48,000...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2014 and 2015...
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 $ 24,106 $ 24,700       Accounts payable $ 23,784 $ 27,700       Accounts receivable 13,048 15,800       Notes payable 16,000 11,400       Inventory 26,342 27,700       Other 12,171 15,900         Total $ 63,496 $ 68,200         Total $ 51,955 $ 55,000   Long-term debt $ 75,000 $ 90,000   Owners’ equity       Common stock and paid-in surplus $...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2014 and 2015...
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 $ 23,066 $ 25,300       Accounts payable $ 24,384 $ 28,300       Accounts receivable 13,648 16,400       Notes payable 14,000 12,000       Inventory 27,152 28,300       Other 12,771 19,700         Total $ 63,866 $ 70,000         Total $ 51,155 $ 60,000   Long-term debt $ 81,000 $ 90,000   Owners’ equity       Common stock and paid-in surplus $...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2014 and 2015...
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 $ 24,096 $ 24,600       Accounts payable $ 23,684 $ 27,600       Accounts receivable 12,948 15,700       Notes payable 14,000 11,300       Inventory 26,242 27,600       Other 12,071 18,100         Total $ 63,286 $ 67,900         Total $ 49,755 $ 57,000   Long-term debt $ 74,000 $ 82,000   Owners’ equity       Common stock and paid-in surplus $...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2014 and 2015...
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 $ 24,076 $ 24,400       Accounts payable $ 23,484 $ 27,400       Accounts receivable 12,748 15,500       Notes payable 13,000 11,100       Inventory 25,742 27,400       Other 11,871 17,500         Total $ 62,566 $ 67,300         Total $ 48,355 $ 56,000   Long-term debt $ 72,000 $ 84,000   Owners’ equity       Common stock and paid-in surplus $...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2014 and 2015...
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 $ 23,076 $ 25,400       Accounts payable $ 24,484 $ 28,400       Accounts receivable 13,748 16,500       Notes payable 14,000 12,100       Inventory 27,252 28,400       Other 12,871 17,500         Total $ 64,076 $ 70,300         Total $ 51,355 $ 58,000   Long-term debt $ 82,000 $ 96,400   Owners’ equity       Common stock and paid-in surplus $...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2014 and 2015...
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 $ 23,046 $ 25,100       Accounts payable $ 24,184 $ 28,100       Accounts receivable 13,448 16,200       Notes payable 20,000 11,800       Inventory 26,822 28,100       Other 12,571 19,100         Total $ 63,316 $ 69,400         Total $ 56,755 $ 59,000   Long-term debt $ 79,000 $ 90,000   Owners’ equity       Common stock and paid-in surplus $...
Some recent financial statements for Smolira Golf Corp. follow.    SMOLIRA GOLF CORP. 2014 and 2015...
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 $ 24,086 $ 24,500       Accounts payable $ 23,584 $ 27,500       Accounts receivable 12,848 15,600       Notes payable 15,000 11,200       Inventory 26,042 27,500       Other 11,971 18,300         Total $ 62,976 $ 67,600         Total $ 50,555 $ 57,000   Long-term debt $ 60,000 $ 73,000   Owners’ equity       Common stock and paid-in surplus $...
Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF CORP. 2017 and 2018 Balance...
Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets Assets Liabilities and Owners’ Equity 2017 2018 2017 2018   Current assets   Current liabilities       Cash $ 34,385 $ 37,837      &nbsAccounts payable $ 36,722 $ 42,582       Accounts receivable 17,801 27,766       Notes payable 19,008 16,200       Inventory 36,310 42,632       Other 19,864 24,634         Total $ 88,496 $ 108,235         Total $ 75,594 $ 83,416   Long-term debt $ 115,000 $ 145,000   Owners’ equity       Common stock and paid-in surplus $ 55,000...
Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF CORP. 2017 and 2018 Balance...
Some recent financial statements for Smolira Golf Corp. follow. SMOLIRA GOLF CORP. 2017 and 2018 Balance Sheets Assets Liabilities and Owners’ Equity 2017 2018 2017 2018 Current assets Current liabilities Cash $ 23,056 $ 25,200 Accounts payable $ 24,284 $ 28,200 Accounts receivable 13,548 16,300 Notes payable 13,000 11,900 Inventory 26,982 28,200 Other 12,671 19,900 Total $ 63,586 $ 69,700 Total $ 49,955 $ 60,000 Long-term debt $ 80,000 $ 81,337 Owners’ equity Common stock and paid-in surplus $ 60,000...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT