Question
The comparative balance sheet of Navaria Inc. for December 31, 20Y3 and 20Y2, is as follows: Dec. 31, 20Y3 Dec. 31, 20Y2 Assets Cash $
The comparative balance sheet of Navaria Inc. for December 31, 20Y3 and 20Y2, is as follows:
Dec. 31, 20Y3 | Dec. 31, 20Y2 | ||||
Assets | |||||
Cash | $ 202,870 | $ 191,470 | |||
Accounts receivable (net) | 74,410 | 68,270 | |||
Inventories | 209,740 | 201,670 | |||
Investments | 0 | 78,470 | |||
Land | 107,500 | 0 | |||
Equipment | 229,210 | 180,480 | |||
Accumulated depreciation-equipment | (54,500) | (48,700) | |||
Total assets | $769,230 | $671,660 | |||
Liabilities and Stockholders' Equity | |||||
Accounts payable | $ 138,940 | $ 132,320 | |||
Accrued expenses payable | 13,970 | 17,460 | |||
Dividends payable | 7,500 | 6,000 | |||
Common stock, $1 par | 41,000 | 31,570 | |||
Excess of paid-in capital over par | 156,200 | 91,350 | |||
Retained earnings | 411,620 | 392,960 | |||
Total liabilities and stockholders equity | $769,230 | $671,660 |
The income statement for the year ended December 31, 20Y3, is as follows:
Sales | $1,279,060 | |
Cost of merchandise sold | 786,620 | |
Gross profit | $ 492,440 | |
Operating expenses: | ||
Depreciation expense | $ 5,800 | |
Other operating expenses | 416,970 | |
Total operating expenses | 422,770 | |
Operating income | $ 69,670 | |
Other income: | ||
Gain on sale of investments | 13,100 | |
Income before income tax | $ 82,770 | |
Income tax expense | 33,110 | |
Net income | $ 49,660 |
Additional data obtained from an examination of the accounts in the ledger for 20Y3 are as follows:
- The investments were sold for $91,570 cash.
- Equipment and land were acquired for cash.
- There were no disposals of equipment during the year.
- The common stock was issued for cash.
- There was a $31,000 debit to Retained Earnings for cash dividends declared.
Required:
Prepare a statement of cash flows, using the direct method of presenting cash flows from (used for) operating activities. Use the minus sign to indicate cash outflows, cash payments, decreases in cash, or any negative adjustments.
Cash flows from (used for) operating activities: | ||
Cash received from customersCash received from dividendsCash received from issuing common stockCash received from sale of investmentsCash received from depreciation | $- Select - | |
Cash paid for merchandiseDecrease in inventoriesDepreciationDividendsLoss on sale of investments | - Select - | |
Cash dividendsCash used for purchase of landCash paid for operating expensesGain on sale of investmentsIncrease in accounts payable | - Select - | |
Cash used for dividendsCash paid for operating expensesCash paid for purchase of landCash paid for income taxesCash received from customers | - Select - | |
Net cash flows from operating activities | $fill in the blank 9 | |
Cash flows from (used for) investing activities: | ||
Cash received from customersCash received from issuing common stockCash received from sale of investmentsCash received from retained earningsGain on sale of investments | $- Select - | |
Cash used for dividendsCash paid for purchase of landCash paid for merchandiseDepreciationGain on sale of land | - Select - | |
Cash paid for income taxesCash paid for operating expensesCash paid for purchase of equipmentCash received from customersDecrease in accounts receivable | - Select - | |
Net cash flows used for investing activities | fill in the blank 16 | |
Cash flows from (used for) financing activities: | ||
Cash received from customersCash received from dividendsCash received from depreciationCash received from issuing common stockCash received from sale of investments | $- Select - | |
Cash dividendsCash paid for operating expensesCash paid for income taxesCash paid for purchase of landDecrease in inventories | - Select - | |
Net cash flows from financing activities | fill in the blank 21 | |
DepreciationNet decrease in cashNet incomeNet increase in cashNet loss | $- Select - | |
Cash balance, January 1, 20Y3 | fill in the blank 24 | |
Cash balance, December 31, 20Y3 | $fill in the blank 25 |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started