Concept explainers
Missing amounts from financial statements
The financial statements at the end of Wolverine Realty’s first month of operations are as follows
Wolverine Realty Income Statement For the Month Ended April 30, 2018 | ||||
Fees earned | $ A | |||
Expenses: | ||||
Wages expense | 300,000 | |||
Rent expense | 100 | |||
Supplies expense | B | |||
Utilities expense | 20,000 | |||
Miscellaneous expense .. | 25,000 | |||
Total expenses | 475,000 | |||
Net income | $275,000 |
Wolverine Realty |
|||
Retained earnings, April 1,2018 | $ c | ||
Net income | $ D | ||
Dividends | (125,000) | ||
Change in retained earnings | E | ||
Retained earnings, April 30, 2018 | $ F |
Wolverine Realty Balance Sheet April 30, 2018 | ||||
Assets | ||||
Cash | $462,500 | |||
Supplies | 12,500 | |||
Land | 150,000 | |||
Total assets | $ G | |||
Liabilities | ||||
Accounts payable | $100,000 | |||
Stockholders' Equity | ||||
Common stock | $375,000 | |||
Retained earnings | H | |||
Total stockholders' equity | I | |||
Total liabilities and stockholders' equity, | $ J |
Wolverine Realty Statement of |
||
Cash flows from operating activities: | ||
Cash received from customers | $ K | |
Cash payments for expenses and payments to creditors | (387,500) | |
Net cash flows from operating activities | $ L | |
Cash flows used for investing activities: | ||
Cash payments for acquisition of land | M | |
Cash flows from financing activities: | ||
Cash received from issuing common stock | $ N | |
Cash dividends | 0 | |
Net cash flows from financing activities | P | |
Net increase (decrease) in cash and April 30,2018, cash balance | $ Q |
Instructions
By analyzing the interrelationships among the four financial statements, determine the proper amounts for A through Q.
Financial statements: Financial statements refer to those statements, which are prepared by the Company according to particular formats in accounting to show its financial position.
Financial statements include the following statements:
Income statement: Income statement is a financial statement that shows the net income or net loss by deducting the expenses from the revenues and vice versa.
Statement of Retained Earnings: Statement of retained earnings shows, the changes in the retained earnings, and the income left in the company after payment of the dividends, for the accounting period.
Statement of cash flows: This statement reports all the cash transactions which are responsible for inflow and outflow of cash, and result of these transactions is reported as ending balance of cash at the end of reported period.
To Determine: The missing amount in the given financial statement of Company WR.
Answer to Problem 1.6APR
The financial statement of Company WR for month ended April 30, 2018, is given below.
Company WR | ||
Income Statement | ||
For the month ended April 30 , 2018 | ||
Particulars | Amount ($) | Amount ($) |
Revenues | ||
Fees earned | (a) $750,000 | |
Expenses | ||
Wages expense | $300,000 | |
Rent expense | $100,000 | |
Supplies expense | (b) $30,000 | |
Utilities expense | $20,000 | |
Miscellaneous expense | $25,000 | |
Total expenses | $475,000 | |
Net income | $275,000 |
Table (1)
Hence the net income of Company WR for month ended April 30, 2018, is $275,000.
Company WR | ||
Statement of Retained Earnings | ||
For the month ended April 30, 2018 | ||
Particulars | Amount ($) | Amount ($) |
Retained earnings, April 1, 2018 | (c) $0 | |
Net income for the month | (d) $275,000 | |
Deduct - Dividends | $125,000 | |
Changes in Retained earnings | (e) $150,000 | |
Retained earnings April 30, 2018 | (f) $150,000 |
Table (2)
Hence the DR Capital of Company WR for month ended April 30, 2018, is $525,000.
Company WR | ||
Balance Sheet | ||
April 30, 2018 | ||
Particulars | Amount ($) | Amount ($) |
Assets | ||
Current Assets | ||
Cash | $462,500 | |
Supplies | $12,500 | |
Land | $150,000 | |
Total current assets | (g) $625,000 | |
Liabilities and Stockholders’ Equity | ||
Liabilities | ||
Accounts payable | $100,000 | |
Stockholder's equity | ||
Common Stock | $375,000 | |
Retained earnings | (h) $150,000 | |
Total stockholders’ equity | (i) $525,000 | |
Total liabilities and stockholders’ equity | (j) $625,000 |
Table (3)
Hence the financial statement of Company WR shows the same asset and total liabilities and stockholder's equity balance of $625,000 for month ended April 30, 2018.
Company WR | ||
Statement of Cash Flows | ||
For the month ended April 30 , 2018 | ||
Particulars | Amount ($) | Amount ($) |
Cash flows from operating activities: | ||
Cash receipts from customers | (k) $750,000 | |
Cash payments for expenses and creditors | $387,500 | |
Net cash flow used for operating activities | (l) $362,500 | |
Cash flows from investing activities: | ||
Cash payment for purchase of land | (m) $150,000 | |
Cash flows from financing activities: | ||
Cash received from issuing common stock | (n) $375,000 | |
Cash Dividends | (o) $125,000 | |
Net cash flow from financing activities | (p) $250,000 | |
Net Increase in cash, April 31,2018 cash balance | (q) $462,500 |
Table (4)
Hence the cash balance of Company WR on April 30, 2018, is $462,500.
Explanation of Solution
Working Notes:
- a) Fees Earned: Fees earned during the month of April is $750,000.
Calculate the fees earned.
- b) Supplies expense: Supplies expense during the month of April is $30,000.
Calculate the supplies expense.
- c) Retained earnings, April 1, 2018: As this is the first month of operation for Company WR, there will be no opening balance for the retained earnings. (c)
- d) Net income for April: Net income provided in the income statement, is transferred to the statement of owner's equity. (d)
- e) Change in retained earnings: Increase in retained earnings is $150,000.
Calculate the increase on owner's equity of Company WR.
- f) Retained earnings, April 30, 2019 The retained earnings on April 30, 2019 is the same as increase of retained earnings as there was no opening balance. The retained earnings on April 30, 2019 is $150,000 (f)
- g) Total Assets: The sum of total assets is $625,000.
Calculate the total assets.
- h) Retained earnings: Retained earnings is calculated in the statement of retained earnings and transferred to balance sheet. (h)
- i) Total stockholders’ equity: Total stockholder's equity is $525,000.
Calculate the total liabilities and owner's equity.
- j) Total liabilities and stockholders’ equity: Total liabilities and stockholder's equity is $625,000.
Calculate the total liabilities and owner's equity.
- k) Cash from customers: This includes all the income generated and received, in the form of cash in the month of April, is $750,000 and it is transferred from income statement. (k)
- l) Net cash flow used for operating activities: The cash flow used for operating activities in the month of April, is $362,500.
Calculate the cash flow used for operating activities.
- m) Cash payment for acquisition of land: The land was purchased for $150,000, and this amount is transferred from the balance sheet. (m)
- n) Cash received from issuing common stock: This refers to the investment made by the owner in April and this amount is transferred from the statement of owner's equity. Cash received from issuing common stock is $375,000. (n)
- o) Cash Dividends: This refers to the dividend paid to the owner in April and this amount is transferred from the statement of retained earnings. Cash dividends paid during April is $125,000. (o)
- p) Net cash flow from financing activities; the cash flow from financing activities in the month of April, is $250,000.
Calculate the net cash flow from financing activities.
- q) Net Increase in cash, April 30, 2018 cash balance is $462,500 and it is transferred from balance sheet. (q)
Want to see more full solutions like this?
Chapter 1 Solutions
Bundle: Financial & Managerial Accounting, 14th + Working Papers for Warren/Reeve/Duchac's Corporate Financial Accounting, 14th + Working Papers, ... & Managerial Accounting, 14th + CengageNOWv2,
Additional Business Textbook Solutions
Principles of Accounting Volume 2
Financial Accounting (11th Edition)
Accounting For Governmental & Nonprofit Entities
Fundamentals of Cost Accounting
Construction Accounting And Financial Management (4th Edition)
Horngren's Accounting (12th Edition)
- Net income and dividends The income statement for the month of February indicates a net income of 17,500. During the same period, 25,500 in cash dividends were paid. Would it be correct to say that the business incurred a net loss of 8,000 during the month? Discuss.arrow_forwardBrief Exercise 1-26 Income Statement An analysis of the transactions of Rutherford Company for the year ended December 31, yields the following information: sales revenue, $65,000; insurance expense, $4,300; interest income, $3,900; cost of goods sold, $28,800; and loss on disposal of property, plant, and equipment, $1,200. Required: Prepare a single income statement.arrow_forwardMissing amounts from financial statements The financial statements at the end of Wolverine Realtys first month of operations are as follows Wolverine Realty Income Statement For the Month Ended April 30, 2018 Fees earned A Expenses: Wages expense 300,000 Rent expense 100 Supplies expense B Utilities expense 20,000 Miscellaneous expense .. 25,000 Total expenses 475,000 Net income 275,000 Wolverine Realty Retained Earnings Statement For the Month Ended April 30,2018 Retained earnings, April 1,2018 c Net income D Dividends (125,000) Change in retained earnings E Retained earnings, April 30, 2018 F Wolverine Realty Balance Sheet April 30, 2018 Assets Cash 462,500 Supplies 12,500 Land 150,000 Total assets G Liabilities Accounts payable 100,000 Stockholders' Equity Common stock 375,000 Retained earnings H Total stockholders' equity I Total liabilities and stockholders' equity, J Wolverine Realty Statement of Cash Flows For the Month Ended April 30/ 2018 Cash flows from operating activities: Cash received from customers K Cash payments for expenses and payments to creditors (387,500) Net cash flows from operating activities L Cash flows used for investing activities: Cash payments for acquisition of land M Cash flows from financing activities: Cash received from issuing common stock N Cash dividends 0 Net cash flows from financing activities P Net increase (decrease) in cash and April 30,2018, cash balance Q Instructions By analyzing the interrelationships among the four financial statements, determine the proper amounts for A through Q.arrow_forward
- Journal Entries Overnight Delivery Inc. is incorporated on February 1 and enters into the following transactions during its first month of operations: February 15: Received $8,000 cash from customer accounts. February 26: Provided $16,800 of services on account during the month. February 27: Received a $3,400 bill from the local service station for gas and oil used during February. February 28: Paid $400 for wages earned by employees for the month. February 28: Paid $3,230 for February advertising. February 28: Declared and paid $2,000 cash dividends to stockholders. Required Prepare journal entries on the books of Overnight to record the transactions entered into during February. Explain why you agree or disagree with the following: The transactions on February 28 all represent expenses for the month of February because cash was paid. The transaction on February 27 does not represent an expense in February because cash has not yet been paid.arrow_forwardSelected accounts and related amounts for Clairemont Co. for the fiscal year ended May 31, 2016, are presented in Problem 6-5A. Instructions 1. Prepare a single-step income statement in the format shown in Exhibit 11. 2. Prepare a statement of owners equity. 3. Prepare an account form of balance sheet, assuming that the current portion of the note payable is 50,000. 4. Prepare closing entries as of May 31, 2016.arrow_forwardMissing amounts from financial statements The financial statements at the end of Atlas Realtys first month of operations follow: Instructions By analyzing the interrelationships among the four financial statements, determine the proper amounts for (a) through (r).arrow_forward
- Analyzing Transactions. Using the analytical framework, indicate the effect of the following related transactions of a firm. a. January 1: Issued 10,000 shares of common stock for 50,000. b. January 1: Acquired a building costing 35,000, paying 5,000 in cash and borrowing the remainder from a bank. c. During the year: Acquired inventory costing 40,000 on account from various suppliers. d. During the year: Sold inventory costing 30,000 for 65,000 on account. e. During the year: Paid employees 15,000 as compensation for services rendered during the year. f. During the year: Collected 45,000 from customers related to sales on account. g. During the year: Paid merchandise suppliers 28,000 related to purchases on account. h. December 31: Recognized depreciation on the building of 7,000 for financial reporting. Depreciation expense for income tax purposes was 10,000. i. December 31: Recognized compensation for services rendered during the last week in December but not paid by year-end of 4,000. j. December 31: Recognized and paid interest on the bank loan in Part b of 2,400 for the year. k. Recognized income taxes on the net effect of the preceding transactions at an income tax rate of 40%. Assume that the firm pays cash immediately for any taxes currently due to the government.arrow_forwardBalance sheets, net income Financial information related to Ebony Interiors for February and March 20Y3 is as follows: a. Prepare balance sheets for Ebony Interiors as of February 28 and March 31, 20Y3. b. Determine the amount of net income for March, assuming that no additional common stock was issued and no dividends were paid during the month. c. Determine the amount of net income for March, assuming that no additional common stock was issued, but dividends of 50,000 were paid during the month.arrow_forwardSelected accounts and related amounts for Kanpur Co. for the fiscal year ended June 30, 2016, are presented in Problem 6-5B. Instructions 1. Prepare a single-step income statement in the format shown in Exhibit 11. 2. Prepare a statement of owners equity. 3. Prepare an account form of balance sheet, assuming that the current portion of the note payable is 7,000. 4. Prepare closing entries as of June 30, 2016.arrow_forward
- Income Statement and Balance Sheet Fort Worth Corporation began business in January 2016 as a commercial carpet-cleaning and drying service. Shares of stock were issued to the owners in exchange for cash. Equipment was purchased by making a down payment in cash and signing a note payable for the balance. Services are performed for local restaurants and office buildings on open account, and customers are given 15 days to pay their accounts. Rent for office and storage facilities is paid at the beginning of each month. Salaries and wages are paid at the end of the month. The following amounts are from the records of Fort Worth Corporation at the end of its first month of operations: Required Prepare an income statement for the month ended January 31, 2016. Prepare a balance sheet at January 31, 2016. What information would you need about Notes Payable to fully assess Fort Worths longterm viability? Explain your answer.arrow_forwardDetermining an Ending Account Balance Jessies Accounting Services was organized on June 1. The company received a contribution of $1,000 from each of the two principal owners. During the month, Jessies Accounting Services provided services for cash of $1,400 and services on account for $450, received $250 from customers in payment of their accounts, purchased supplies on account for $600 and equipment on account for $1,350, received a utility bill for $250 that will not be paid until July, and paid the full amount due on the equipment. Use a T account to determine the companys Cash balance on June 30.arrow_forwardEFFECTS OF TRANSACTIONS (BALANCE SHEET ACCOUNTS) Jon Wallace started a business. During the first month (March 20--), the following transactions occurred. Show the effect of each transaction on the accounting equation: Assets= Liabilities + Owners Equity. After each transaction, show the new account totals. (a) Invested cash in the business, 30,000. (b) Bought office equipment on account, 4,500. (c) Bought office equipment for cash, 1,600. (d) Paid cash on account to supplier in transaction (b), 2,000. EFFECTS OF TRANSACTIONS (REVENUE, EXPENSE, WITHDRAWALS) This exercise is an extension of Exercise 2-3B. Lets assume Jon Wallace completed the following additional transactions during March. Show the effect of each transaction on the basic elements of the expanded accounting equation: Assets = Liabilities + Owners Equity (Capital Drawing + Revenues Expenses). After transaction (k), report the totals for each element. Demonstrate that the accounting equation has remained in balance. (e) Performed services and received cash, 3,000. (f) Paid rent for March, 1,000. (g) Paid March phone bill, 68. (h) Jon Wallace withdrew cash for personal use, 800. (i) Performed services for clients on account, 900. (j) Paid wages to part-time employee, 500. (k) Received cash for services performed on account in transaction (i), 500.arrow_forward
- Corporate Financial AccountingAccountingISBN:9781305653535Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial & Managerial AccountingAccountingISBN:9781337119207Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,
- Financial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage Learning