Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The comparative balance sheet of Harris Industries Inc. at December 31, 20Y4 and 20Y3, is as follows: Dec. 31, 20Y4 Dec. 31, 20Y3 Assets Cash

The comparative balance sheet of Harris Industries Inc. at December 31, 20Y4 and 20Y3, is as follows:

Dec. 31, 20Y4 Dec. 31, 20Y3
Assets
Cash $443,240 $360,920
Accounts receivable (net) 665,280 592,200
Inventories 887,880 1,022,560
Prepaid expenses 31,640 25,200
Land 302,400 302,400
Buildings 1,713,600 1,134,000
Accumulated depreciationbuildings (466,200) (414,540)
Machinery and equipment 781,200 781,200
Accumulated depreciationmachinery and equipment (214,200) (191,520)
Patents 106,960 112,000
Total assets $4,251,800 $3,724,420
Liabilities and Stockholders' Equity
Accounts payable (merchandise creditors) $837,480 $927,080
Dividends payable 32,760 25,200
Salaries payable 78,960 87,080
Mortgage note payable, due in nine years 224,000 0
Bonds payable 0 390,000
Common stock, $5 par 200,400 50,400
Paid-in capital: Excess of issue price over parcommon stock 366,000 126,000
Retained earnings 2,512,200 2,118,660
Total liabilities and stockholders' equity $4,251,800 $3,724,420

An examination of the income statement and the accounting records revealed the following additional information applicable to 20Y4:

  1. Net income, $524,580.
  2. Depreciation expense reported on the income statement: buildings, $51,660; machinery and equipment, $22,680.
  3. Patent amortization reported on the income statement, $5,040.
  4. A building was constructed for $579,600.
  5. A mortgage note for $224,000 was issued for cash.
  6. 30,000 shares of common stock were issued at $13 in exchange for the bonds payable.
  7. Cash dividends declared, $131,040.

Required:

Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Use the minus sign to indicate cash out flows, cash payments, decreases in cash, or any negative adjustments.

Harris Industries Inc. Statement of Cash Flows For the Year Ended December 31, 20Y4
Cash flows from operating activities:

Cash from dividendsCash from issuance of mortgage noteCash received from customersDepreciationNet incomeNet income

$Net income
Adjustments to reconcile net income to net cash flow from operating activities:

Cash paid for dividendsCash received from issuance of mortgage noteDecrease in accounts receivableDepreciationIncrease in accounts receivableDepreciation

Depreciation

Cash paid for construction of buildingCash paid for dividendsDecrease in inventoriesIncrease in accounts payablePatent amortizationPatent amortization

Patent amortization
Changes in current operating assets and liabilities:

Decrease in accounts receivableDepreciationIncrease in accounts receivableIncrease in inventoriesIssuance of common stock to retire bondsIncrease in accounts receivable

Increase in accounts receivable

Cash received from issuance of mortgage noteDecrease in accounts receivableDecrease in inventoriesIncrease in accounts payableIncrease in inventoriesDecrease in inventories

Decrease in inventories

Cash received from issuance of mortgage noteDecrease in prepaid expensesIncrease in accounts payableIncrease in prepaid expensesIncrease in salaries payableIncrease in prepaid expenses

Increase in prepaid expenses

Cash paid for dividendsDepreciationDecrease in accounts payableIncrease in accounts payablePatent amortizationIncrease in accounts payable

Increase in accounts payable

Decrease in accounts receivableDecrease in salaries payableDepreciationIncrease in salaries payableIssuance of common stock to retire bondsDecrease in salaries payable

Decrease in salaries payable
Net cash flow from operating activities $fill in the blank 17
Cash flows from investing activities:

Cash paid for construction of buildingCash received from issuance of mortgage noteCash received from customersCash received from patent amortizationCash paid for construction of building

$Cash paid for construction of building
Net cash flow used for investing activities fill in the blank 20
Cash flows from financing activities:

Cash received from issuance of mortgage noteCash received from decrease in accounts payableCash paid for depreciationCash from increase in prepaid expenses

$- Select -

Cash paid for dividendsCash paid for construction of buildingDepreciationIncrease in accounts receivableIssuance of common stock to retire bondsIssuance of common stock to retire bonds

Issuance of common stock to retire bonds
Net cash flow from financing activities fill in the blank 25

Cash received from issuance of mortgage noteChange in cashDecrease in accounts receivableDepreciationIncrease in accounts receivable

$- Select -
Cash at beginning of the year fill in the blank 28
Cash at end of the year $fill in the blank 29
Schedule of Non cash Financing and investing Activities:

Cash paid for construction of buildingCash received from issuance of mortgage noteDepreciationIssuance of common stock to retire bondsPatent amortization

$- Select -

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

Cost Determination A Conceptual Approach

Authors: Joel S. Demski

1st Edition

0813803608, 978-0813803609

More Books

Students also viewed these Accounting questions