Question

The comparative balance sheet of Navaria Inc. for December 31, 20Y3 and 20Y2, is shown as follows:

1		Dec. 31, 20Y3	Dec. 31, 20Y2
2	Assets
3	Cash	$626,640.00	$585,760.00
4	Accounts receivable (net)	226,900.00	208,390.00
5	Inventories	641,350.00	616,130.00
6	Investments	0.00	239,300.00
7	Land	328,730.00	0.00
8	Equipment	705,940.00	553,530.00
9	Accumulated depreciation-equipment	(166,970.00)	(148,000.00)
10	Total assets	$2,362,590.00	$2,055,110.00
11	Liabilities and Stockholders’ Equity
12	Accounts payable	$425,140.00	$404,540.00
13	Accrued expenses payable	42,020.00	52,750.00
14	Dividends payable	23,580.00	19,500.00
15	Common stock, $4 par	154,000.00	100,000.00
16	Paid-in capital: Excess of issue price over par—common stock	416,600.00	279,400.00
17	Retained earnings	1,301,250.00	1,198,920.00
18	Total liabilities and stockholders’ equity	$2,362,590.00	$2,055,110.00

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

A.	The investments were sold for $279,880 cash.
B.	Equipment and land were acquired for cash.
C.	There were no disposals of equipment during the year.
D.	The common stock was issued for cash.
E.	There was a $198,010 credit to Retained Earnings for net income.
F.	There was a $95,680 debit to Retained Earnings for cash dividends declared.

Prepare a statement of cash flows, using the indirect method of presenting cash flows from operating activities. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Be sure to complete the heading of the statement. Use the minus sign to indicate cash outflows, decreases in cash and a net cash outflow for each section, if required.

Labels and Amount Descriptions
Cash used for dividends
Cash used for merchandise
Cash used for purchase of equipment
Cash used for purchase of land
Cash received from customers
Cash from sale of common stock
Cash from sale of investments
December 31, 20Y3
Decrease in accounts payable
Decrease in accounts receivable
Decrease in accrued expenses payable
Decrease in inventories
Decrease in cash
Depreciation
For the Year Ended December 31, 20Y3
Gain on sale of investments
Increase in accounts payable
Increase in accounts receivable
Increase in accrued expenses payable
Increase in cash
Increase in inventories
Loss on sale of investments
Net cash flow from operating activities
Net cash flow used for operating activities
Net cash flow from investing activities
Net cash flow used for investing activities
Net cash flow from financing activities
Net cash flow used for financing activities
Net income

Answer 1

Navaria Inc.
Statement of Cash flows
For the Year Ended December 31, 20Y3
Cash flows from operating activities
Net income		$   198,010
Adjustment to reconcile net income into:
Depreciation	$      18,970		166970-148000
Gain on sale of investment	$   (40,580)
Increase in accounts recievable	$   (18,510)
Increase in inventories	$   (25,220)
Increase in accounts payable	$      20,600
Decrease in accrued expenses payable	$   (10,730)
		$   (55,470)
Net cash flow from operating activities		$   142,540
Cash flows from investing activities
Cash from sale of investments	$   279,880
Cash used for purchase of land	$ (328,730)
Cash used for purchase of equipment	$ (152,410)
Net cash flow used for investing activities		$ (201,260)
Cash flows from financing activities
Cash used for dividends	$   (91,600)		23580-19500-95680
Cash from sale of common stock	$   191,200		154000-100000+416600-279400
Net cash flow from financing activities		$      99,600
Increase in cash		$      40,880
Cash and cash equivalents at beginning of period		$   585,760
Cash and cash equivalents at end of period		$   626,640

You can reach me over comment box if you have any doubts. Please rate this answer