Homework Help is Here – Start Your Trial Now!
Business
Finance
SMOLIRA GOLF CORPORATION Statement of Cash Flows Cash, beginning of the year Operating activities Net income Add: Depreciation For 2024 Less: Increase in accounts receivable Less: Increase in inventory Add: Increase in accounts payable Add: Increase in other current liabilities 19 $ 19 38,385 61,110 46,963 -10,765 -39,222 3,260 4,570 Net cash from operating activities $ 65,916 Investment activities Fixed asset acquisition $ 56,128 Net cash from investment activities 19 $ -56,128 Financing activities Decrease in notes payable Increase in long-term debt $ 19 -3,308 70,774 Dividends paid $ (27,000) Net cash from financing activities Net increase in cash Cash, end of year 19 40,486 50,254 $ 88,639 Assets Current assets Cash Accounts receivable Inventory Total 2023 SMOLIRA GOLF CORPORATION 2023 and 2024 Balance Sheets 2024 Liabilities and Owners' Equity Current liabilities Accounts payable $ 36,385 18,801 4,210 $ 39,676 29,566 Notes payable 43,432 Other $ 59,396 $ 112,674 Total Long-term debt Owners' equity Common stock and paid-in surplus Accumulated retained earnings 2023 $ 40,322 21,008 21,664 $ 82,994 $ 125,000 $ 57,000 260,907 2024 $ 43,582 17,700 26,234 $ 87,516 $ 195,774 $ 57,000 295,017 $ 352,017 Fixed assets Net plant and equipment $ 466,505 $ 522,633 Total $ 317,907 Total assets $ 525,901 $ 635,307 Total liabilities and owners' equity $ 525,901 $ 635,307 SMOLIRA GOLF CORPORATION 2024 Incone Statement Sales Cost of goods sold $ 516,454 366,328 Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes (25%) Net income Dividends Retained earnings $ 27,000 34,110 Prepare the 2024 statement of cash flows for Smolira Golf Corp. Note: Negative answers should be indicated by a minus sign. Answer is complete but not entirely correct. SMOLIRA GOLF CORPORATION Statement of Cash Flows For 2024 Cash, beginning of the year 38,385 Operating activities Net income $ 81,110 Add: Depreciation 46,963 Less: Increase in accounts receivable -10,785 Less: Increase in inventory -39,222 Add: Increase in accounts payable 3,260 Add: Increase in other current liabilities 4,570 Net cash from operating activities $ 65,916 Investment activities Fixed asset acquisition S 58,128 Net cash from investment activities S -56,128x Financing activities Decrease in notes payable S -3,308 Increase in long-term debt ✓ 70,774 Dividends paid S (27,000) Net cash from financing activities S 40,466 Net increase in cash 50,254 x Cash, end of year $ 86,639 46,963 $103,163 21,683 $ 81,480 20,370 $ 61,110

SMOLIRA GOLF CORPORATION Statement of Cash Flows Cash, beginning of the year Operating activities Net income Add: Depreciation For 2024 Less: Increase in accounts receivable Less: Increase in inventory Add: Increase in accounts payable Add: Increase in other current liabilities 19 $ 19 38,385 61,110 46,963 -10,765 -39,222 3,260 4,570 Net cash from operating activities $ 65,916 Investment activities Fixed asset acquisition $ 56,128 Net cash from investment activities 19 $ -56,128 Financing activities Decrease in notes payable Increase in long-term debt $ 19 -3,308 70,774 Dividends paid $ (27,000) Net cash from financing activities Net increase in cash Cash, end of year 19 40,486 50,254 $ 88,639 Assets Current assets Cash Accounts receivable Inventory Total 2023 SMOLIRA GOLF CORPORATION 2023 and 2024 Balance Sheets 2024 Liabilities and Owners' Equity Current liabilities Accounts payable $ 36,385 18,801 4,210 $ 39,676 29,566 Notes payable 43,432 Other $ 59,396 $ 112,674 Total Long-term debt Owners' equity Common stock and paid-in surplus Accumulated retained earnings 2023 $ 40,322 21,008 21,664 $ 82,994 $ 125,000 $ 57,000 260,907 2024 $ 43,582 17,700 26,234 $ 87,516 $ 195,774 $ 57,000 295,017 $ 352,017 Fixed assets Net plant and equipment $ 466,505 $ 522,633 Total $ 317,907 Total assets $ 525,901 $ 635,307 Total liabilities and owners' equity $ 525,901 $ 635,307 SMOLIRA GOLF CORPORATION 2024 Incone Statement Sales Cost of goods sold $ 516,454 366,328 Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes (25%) Net income Dividends Retained earnings $ 27,000 34,110 Prepare the 2024 statement of cash flows for Smolira Golf Corp. Note: Negative answers should be indicated by a minus sign. Answer is complete but not entirely correct. SMOLIRA GOLF CORPORATION Statement of Cash Flows For 2024 Cash, beginning of the year 38,385 Operating activities Net income $ 81,110 Add: Depreciation 46,963 Less: Increase in accounts receivable -10,785 Less: Increase in inventory -39,222 Add: Increase in accounts payable 3,260 Add: Increase in other current liabilities 4,570 Net cash from operating activities $ 65,916 Investment activities Fixed asset acquisition S 58,128 Net cash from investment activities S -56,128x Financing activities Decrease in notes payable S -3,308 Increase in long-term debt ✓ 70,774 Dividends paid S (27,000) Net cash from financing activities S 40,466 Net increase in cash 50,254 x Cash, end of year $ 86,639 46,963 $103,163 21,683 $ 81,480 20,370 $ 61,110

Essentials Of Investments
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
See similar textbooks
icon
Related questions
Question

Please answer the incorrect ones and missing items

SMOLIRA GOLF CORPORATION Statement of Cash Flows Cash, beginning of the year Operating activities Net income Add: Depreciation For 2024 Less: Increase in accounts receivable Less: Increase in inventory Add: Increase in accounts payable Add: Increase in other current liabilities 19 $ 19 38,385 61,110 46,963 -10,765 -39,222 3,260 4,570 Net cash from operating activities $ 65,916 Investment activities Fixed asset acquisition $ 56,128 Net cash from investment activities 19 $ -56,128 Financing activities Decrease in notes payable Increase in long-term debt $ 19 -3,308 70,774 Dividends paid $ (27,000) Net cash from financing activities Net increase in cash Cash, end of year 19 40,486 50,254 $ 88,639
Transcribed Image Text:SMOLIRA GOLF CORPORATION Statement of Cash Flows Cash, beginning of the year Operating activities Net income Add: Depreciation For 2024 Less: Increase in accounts receivable Less: Increase in inventory Add: Increase in accounts payable Add: Increase in other current liabilities 19 $ 19 38,385 61,110 46,963 -10,765 -39,222 3,260 4,570 Net cash from operating activities $ 65,916 Investment activities Fixed asset acquisition $ 56,128 Net cash from investment activities 19 $ -56,128 Financing activities Decrease in notes payable Increase in long-term debt $ 19 -3,308 70,774 Dividends paid $ (27,000) Net cash from financing activities Net increase in cash Cash, end of year 19 40,486 50,254 $ 88,639
Assets Current assets Cash Accounts receivable Inventory Total 2023 SMOLIRA GOLF CORPORATION 2023 and 2024 Balance Sheets 2024 Liabilities and Owners' Equity Current liabilities Accounts payable $ 36,385 18,801 4,210 $ 39,676 29,566 Notes payable 43,432 Other $ 59,396 $ 112,674 Total Long-term debt Owners' equity Common stock and paid-in surplus Accumulated retained earnings 2023 $ 40,322 21,008 21,664 $ 82,994 $ 125,000 $ 57,000 260,907 2024 $ 43,582 17,700 26,234 $ 87,516 $ 195,774 $ 57,000 295,017 $ 352,017 Fixed assets Net plant and equipment $ 466,505 $ 522,633 Total $ 317,907 Total assets $ 525,901 $ 635,307 Total liabilities and owners' equity $ 525,901 $ 635,307 SMOLIRA GOLF CORPORATION 2024 Incone Statement Sales Cost of goods sold $ 516,454 366,328 Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes (25%) Net income Dividends Retained earnings $ 27,000 34,110 Prepare the 2024 statement of cash flows for Smolira Golf Corp. Note: Negative answers should be indicated by a minus sign. Answer is complete but not entirely correct. SMOLIRA GOLF CORPORATION Statement of Cash Flows For 2024 Cash, beginning of the year 38,385 Operating activities Net income $ 81,110 Add: Depreciation 46,963 Less: Increase in accounts receivable -10,785 Less: Increase in inventory -39,222 Add: Increase in accounts payable 3,260 Add: Increase in other current liabilities 4,570 Net cash from operating activities $ 65,916 Investment activities Fixed asset acquisition S 58,128 Net cash from investment activities S -56,128x Financing activities Decrease in notes payable S -3,308 Increase in long-term debt ✓ 70,774 Dividends paid S (27,000) Net cash from financing activities S 40,466 Net increase in cash 50,254 x Cash, end of year $ 86,639 46,963 $103,163 21,683 $ 81,480 20,370 $ 61,110
Transcribed Image Text:Assets Current assets Cash Accounts receivable Inventory Total 2023 SMOLIRA GOLF CORPORATION 2023 and 2024 Balance Sheets 2024 Liabilities and Owners' Equity Current liabilities Accounts payable $ 36,385 18,801 4,210 $ 39,676 29,566 Notes payable 43,432 Other $ 59,396 $ 112,674 Total Long-term debt Owners' equity Common stock and paid-in surplus Accumulated retained earnings 2023 $ 40,322 21,008 21,664 $ 82,994 $ 125,000 $ 57,000 260,907 2024 $ 43,582 17,700 26,234 $ 87,516 $ 195,774 $ 57,000 295,017 $ 352,017 Fixed assets Net plant and equipment $ 466,505 $ 522,633 Total $ 317,907 Total assets $ 525,901 $ 635,307 Total liabilities and owners' equity $ 525,901 $ 635,307 SMOLIRA GOLF CORPORATION 2024 Incone Statement Sales Cost of goods sold $ 516,454 366,328 Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes (25%) Net income Dividends Retained earnings $ 27,000 34,110 Prepare the 2024 statement of cash flows for Smolira Golf Corp. Note: Negative answers should be indicated by a minus sign. Answer is complete but not entirely correct. SMOLIRA GOLF CORPORATION Statement of Cash Flows For 2024 Cash, beginning of the year 38,385 Operating activities Net income $ 81,110 Add: Depreciation 46,963 Less: Increase in accounts receivable -10,785 Less: Increase in inventory -39,222 Add: Increase in accounts payable 3,260 Add: Increase in other current liabilities 4,570 Net cash from operating activities $ 65,916 Investment activities Fixed asset acquisition S 58,128 Net cash from investment activities S -56,128x Financing activities Decrease in notes payable S -3,308 Increase in long-term debt ✓ 70,774 Dividends paid S (27,000) Net cash from financing activities S 40,466 Net increase in cash 50,254 x Cash, end of year $ 86,639 46,963 $103,163 21,683 $ 81,480 20,370 $ 61,110
Expert Solution
steps

Step by step

Solved in 2 steps with 2 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS