Prepare the 2015 statement of cash flows for Smolira Golf Corp.

Some recent financial statements for Smolira Golf Corp. follow.

Transcribed Image Text:

SMOLIRA GOLF CORP 2014 and 2015 Balance Sheets Assets Liabilities and Owners' Equity 2014 2015 2014 2015 Current assets Current liabilities 26,450 29,106 Accounts payable 30,602 $ 35,485 13,693 18,282 Notes payable 15,840 13,500 15,280 20,441 61,722 $ 69,426 $ 95,000 $110,000 receivable Inventory2793132,586 Other $ 68,074 79,974 Total Long-term debt Owners' equity Common stock and paid-in surplus 45,000 45,000 retained eamings 223,517253,893 268,517 $298,893 $425,239 $478,319 Accumulated Fixed assets Net plant and equipment 365398345 Total Total liabilities and Total assets $425,239 $478.319 owners' equity SMOLIRA GOLF CORP 2015 Income Statement Sales Cost of goods sold Depreciation Earnings before interest and taxes Interest paid Taxable income Taxes (35%) Net income $422,045 291,090 37,053 93,902 16,400 77,502 27,126 $ 50,376 $20,000 30,376 Dividends Retained earmings