The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as...

90.2K

Verified Solution

Question

Accounting

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

1

Dec. 31, 20Y3

Dec. 31, 20Y2

2

Assets

3

Cash

$625,080.00

$586,430.00

4

Accounts receivable (net)

228,260.00

209,470.00

5

Inventories

641,070.00

616,400.00

6

Investments

0.00

240,170.00

7

Land

327,640.00

0.00

8

Equipment

705,000.00

552,830.00

9

Accumulated depreciation-equipment

(165,670.00)

(148,610.00)

10

Total assets

$2,361,380.00

$2,056,690.00

11

Liabilities and Stockholders Equity

12

Accounts payable (merchandise creditors)

$425,090.00

$405,900.00

13

Accrued expenses payable (operating expenses)

43,140.00

52,460.00

14

Dividends payable

23,780.00

19,970.00

15

Common stock, $2 par

150,000.00

100,000.00

16

Paid-in capital: Excess of issue price over parcommon stock

417,500.00

280,000.00

17

Retained earnings

1,301,870.00

1,198,360.00

18

Total liabilities and stockholders equity

$2,361,380.00

$2,056,690.00

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

1

Sales

$5,369,468.00

2

Cost of goods sold

3,305,790.00

3

Gross profit

$2,063,678.00

4

Operating expenses:

5

Depreciation expense

$17,060.00

6

Other operating expenses

1,755,850.00

7

Total operating expenses

1,772,910.00

8

Operating income

$290,768.00

9

Other income:

10

Gain on sale of investments

39,980.00

11

Income before income tax

$330,748.00

12

Income tax expense

132,198.00

13

Net income

$198,550.00

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

a. The investments were sold for $280,150 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 $95,040 debit to Retained Earnings for cash dividends declared.

Prepare a statement of cash flows, using the direct method of presenting cash flows from operating activities. Be sure to complete the heading of the statement. Refer to the Labels and Amount Descriptions list provided for the exact wording of the answer choices for text entries. Enter amounts that represent cash outflows as negative numbers using a minus sign.

Labels and Amount Descriptions

Cash paid for dividends

Cash paid for purchase of equipment

Cash paid for purchase of land

Cash paid for purchase of treasury stock

Cash payments for income taxes

Cash payments for merchandise

Cash payments for operating expenses

Cash received from customers

Cash received from sale of common stock

Cash received from sale of investments

Change in cash

December 31, 20Y3

Depreciation

For the Year Ended December 31, 20Y3

Gain on sale of investments

Issuance of common stock for acquisition of land

Issuance of common stock for purchase of equipment

Loss on sale of investments

Net cash flow from financing activities

Net cash flow from investing activities

Net cash flow from operating activities

Net cash flow used for financing activities

Net cash flow used for investing activities

Net cash flow used for operating activities

This is what I have right now:

Liver Inc.

Statement of Cash Flows

For the Year Ended December 31, 20Y3

Cash flows form operating activities:

Cash received from customers 5,350,678

Cash payments for merchandise

Cash payments for operating expenses

Cash payments for income taxes

Net cash flow from operating activities

Cash flows from investing activities:

Cash received from sale of investments

Cash paid for purchase of land

Cash paid for purchase of equipment

(theres supposed to be an input here but idk what it is. i think its net cash flow used investing activities but it said i was wrong)

Cash flows from financing activities:

Cash received from sale of common stock

Cash paid for dividends

Net cash flow from financing activities

Change in cash

Cash at the beginning of the year

Cash at the end of the year

i just need help with the number values now

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students