Question
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows: Dec. 31, 20Y3 Dec. 31, 20Y2 2 Assets 3
The comparative balance sheet of Livers Inc. for December 31, 20Y3 and 20Y2, is as follows:
| Dec. 31, 20Y3 | Dec. 31, 20Y2 | |
2 | Assets |
|
|
3 | Cash | $155,000.00 | $150,000.00 |
4 | Accounts receivable (net) | 450,000.00 | 400,000.00 |
5 | Inventories | 770,000.00 | 750,000.00 |
6 | Investments | 0.00 | 100,000.00 |
7 | Land | 500,000.00 | 0.00 |
8 | Equipment | 1,400,000.00 | 1,200,000.00 |
9 | Accumulated depreciation-equipment | (600,000.00) | (500,000.00) |
10 | Total assets | $2,675,000.00 | $2,100,000.00 |
11 | Liabilities and Stockholders Equity |
|
|
12 | Accounts payable (merchandise creditors) | $340,000.00 | $300,000.00 |
13 | Accrued expenses payable (operating expenses) | 45,000.00 | 50,000.00 |
14 | Dividends payable | 30,000.00 | 25,000.00 |
15 | Common stock, $4 par | 700,000.00 | 600,000.00 |
16 | Paid-in capital in excess of parcommon stock | 200,000.00 | 175,000.00 |
17 | Retained earnings | 1,360,000.00 | 950,000.00 |
18 | Total liabilities and stockholders equity | $2,675,000.00 | $2,100,000.00 |
The income statement for the year ended December 31, 20Y3, is as follows:
1 | Sales |
| $3,000,000.00 |
2 | Cost of goods sold |
| (1,400,000.00) |
3 | Gross profit |
| $1,600,000.00 |
4 | Operating expenses: |
|
|
5 | Depreciation expense | $100,000.00 |
|
6 | Other operating expenses | 950,000.00 |
|
7 | Total operating expenses |
| (1,050,000.00) |
8 | Operating income |
| $550,000.00 |
9 | Other income: |
|
|
10 | Gain on sale of investments |
| 75,000.00 |
11 | Income before income tax |
| $625,000.00 |
12 | Income tax expense |
| (125,000.00) |
13 | Net income |
| $500,000.00 |
Additional data obtained from an examination of the accounts in the ledger for 20Y3 are as follows:
a. The investments were sold for $175,000 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 $90,000 debit to Retained Earnings for cash dividends declared. |
Labels
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 | |
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 | |
Net decrease in cash | |
Net increase in cash |
Prepare a statement of cash flows
Cash flows from (used for) operating activities: |
|
| |
2 |
|
|
|
3 |
|
|
|
4 |
|
|
|
5 |
|
|
|
6 |
|
|
|
7 |
|
|
|
8 | Cash flows from (used for) investing activities: |
|
|
9 |
|
|
|
10 |
|
|
|
11 |
|
|
|
12 |
|
|
|
13 |
|
|
|
14 | Cash flows from (used for) financing activities: |
|
|
15 |
|
|
|
16 |
|
|
|
17 |
|
|
|
18 |
|
|
|
19 | Cash balance, January 1, 20Y3 |
|
|
20 | Cash balance, December 31, 20Y3 |
|
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