Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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 $ 235,640 $ 222,020
Accounts receivable (net) 86,280 79,160
Inventories 243,190 233,840
Investments 0 90,990
Land 124,660 0
Equipment 265,790 209,280
Accumulated depreciation-equipment (63,200) (56,400)
Total assets $892,360 $778,890
Liabilities and Stockholders' Equity
Accounts payable $ 161,110 $ 153,440
Accrued expenses payable 16,200 20,250
Dividends payable 8,800 7,000
Common stock, $1 par 47,600 36,610
Excess of paid-in capital over par 181,100 105,930
Retained earnings 477,550 455,660
Total liabilities and stockholders equity $892,360 $778,890

The income statement for the year ended December 31, 20Y3, is as follows:

Sales $1,493,150
Cost of merchandise sold 918,290
Gross profit $ 574,860
Operating expenses:
Depreciation expense $ 6,800
Other operating expenses 486,770
Total operating expenses 493,570
Operating income $ 81,290
Other income:
Gain on sale of investments 15,200
Income before income tax $ 96,490
Income tax expense 38,600
Net income $ 57,890

Additional data obtained from an examination of the accounts in the ledger for 20Y3 are as follows:

  1. The investments were sold for $106,190 cash.
  2. Equipment and land were acquired for cash.
  3. There were no disposals of equipment during the year.
  4. The common stock was issued for cash.
  5. There was a $36,000 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.

Navaria Inc. Statement of Cash Flows For the Year Ended December 31, 20Y3
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 depreciationCash received from customers

$Cash received from customers

Cash paid for merchandiseDecrease in inventoriesDepreciationDividendsLoss on sale of investmentsCash paid for merchandise

Cash paid for merchandise

Cash dividendsCash used for purchase of landCash paid for operating expensesGain on sale of investmentsIncrease in accounts payableCash paid for operating expenses

Cash paid for operating expenses

Cash used for dividendsCash paid for operating expensesCash paid for purchase of landCash paid for income taxesCash received from customersCash paid for income taxes

Cash paid for income taxes
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 investmentsCash received from sale of investments

$Cash received from sale of investments

Cash used for dividendsCash paid for purchase of landCash paid for merchandiseDepreciationGain on sale of landCash paid for purchase of land

Cash paid for purchase of land

Cash paid for income taxesCash paid for operating expensesCash paid for purchase of equipmentCash received from customersDecrease in accounts receivableCash paid for purchase of equipment

Cash paid for purchase of equipment
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 investmentsCash received from issuing common stock

$Cash received from issuing common stock

Cash dividendsCash paid for operating expensesCash paid for income taxesCash paid for purchase of landDecrease in inventoriesCash dividends

Cash dividends
Net cash flows from financing activities fill in the blank 21

DepreciationNet decrease in cashNet incomeNet increase in cashNet lossNet increase in cash

$Net increase in cash
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

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

Auditing Cases An Interactive Learning Approach

Authors: Mark S. Beasley, Frank A. Buckless, Steven M. Glover, Douglas F. Prawitt

5th edition

132567237, 978-0132998345, 132998343, 978-0132567237

More Books

Students also viewed these Accounting questions

Question

What is carpal tunnel syndrome?

Answered: 1 week ago