Missing amounts from financial statements
The financial statements at the end of Atlas Realty’s first month of operations follow:
Instructions
By analyzing the interrelationships among the four financial statements, determine the proper amounts for (a) through (r).
Calculate the amount of (a) through (r), analyzing the financial statements.
Explanation of Solution
Financial statements: Financial statements are condensed summary of transactions communicated in the form of reports for the purpose of decision making.
Calculate the amount of (a) through (r), analyzing the financial statements:
The financial statements of Company AR or month ended May 31, 20Y6, are given below:
Company AR | ||
Income Statement | ||
For the month ended May 31, 20Y6 | ||
Particulars | Amount ($) | Amount ($) |
Revenues | ||
Fees earned | $400,000 | |
Expenses | ||
Wages expense | (a) $203,200 | |
Rent expense | $48,000 | |
Supplies expense | $17,600 | |
Utilities expense | $14,400 | |
Miscellaneous expense | $4,800 | |
Total expenses | $288,000 | |
Net income | (b) $112,000 |
Table (1)
Hence the net income of Company AR for month ended May 31, 20Y6, is $112,000.
Company AR | |||
Statement of Stockholder's Equity | |||
For the month ended May 31, 20Y6 | |||
Particulars | Common Stock | Retained Earnings | Total |
Balances, May 1, 20Y6 | $0 | $0 | $0 |
Issued common stock | (c) $160,000 | (c) $160,000 | |
Net income | (d) $112,000 | (d) $112,000 | |
Dividends | (e) ($64,000) | (e) ($64,000) | |
Balances, May 31, 20Y6 | (c) $ 160,000 | (f) $ 48,000 | (g) $ 208,000 |
Table (2)
Hence the stockholder's equity of Company AR for month ended May 31, 20Y6, is $208,000.
Company AR | ||
Balance Sheet | ||
As on May 31, 20Y6 | ||
Particulars | Amount ($) | Amount ($) |
Assets | ||
Current Assets | ||
Cash | $123,200 | |
Supplies | $12,800 | |
Land | (h) $120,000 | |
Total current assets | (i) $256,000 | |
Liabilities and Stockholders’ Equity | ||
Liabilities | ||
Accounts payable | $48,000 | |
Stockholder's equity | ||
Common Stock | (j) $160,000 | |
Retained earnings | (k) $48,000 | |
Total stockholders’ equity | (l) 208,000 | |
Total liabilities and stockholders’ equity | (m) $256,000 |
Table (3)
Hence the financial statement of Company AR shows the same asset and total liabilities and stockholder's equity balance of $256,000 for month ended May 31, 20Y6.
Company AR | ||
Statement of Cash Flows | ||
For the month ended May 31, 20Y6 | ||
Particulars | Amount ($) | Amount ($) |
Cash flows from operating activities: | ||
Cash receipts from customers | (n) $400,000 | |
Cash payments for expenses and creditors | $252,800 | |
Net cash flow used for operating activities | (o) $147,200 | |
Cash flows from investing activities: | ||
Cash payment for purchase of land | $120,000 | |
Cash flows from financing activities: | ||
Cash receipt of owner’s investment | $160,000 | |
Cash Withdrawals | $64,000 | |
Net cash flow from financing activities | (p) $96,000 | |
Net Increase (decrease) in cash | (q) $123,200 | |
Cash balance, May 1, 20Y6 | $0 | |
Cash balance, May 31, 20Y6 | (r) $123,200 |
Table (4)
Hence the cash balance of Company AR on May 31, 20Y6, is $123,200.
Working Notes:
- a) Wages expense:
Calculate the wages expense.
Wages expense during the month of May is $203,200.
- b) Net income:
Calculate the net income.
Net income during the month of May is $112,000.
- c) Common Stock:
Common Stock of $160,000, shown in the statement of cash flow is transferred to balance sheet.
- d) Net income for May:
Net income is provided in the income statement is transferred to the statement of stockholder’s equity. Net income during the month of May is $112,000.
- e) Dividends:
Dividends of $64,000, provided in the statement of cash flow are transferred to the statement of retained earnings.
- f) Retained earnings, May 31, 20Y6:
Calculate increase in the retained earnings of Company AR.
The retained earnings on May 31, 20Y6 are $48,000.
- g) Stockholder's equity:
The Stockholder's equity of Company AR is $208,000.
- h) Land:
Land of $120,000, shown in the statement of cash flow is transferred to the balance sheet.
- i) Total Assets:
Calculate the total assets.
The sum of total assets is $256,000.
- j) Common Stock:
Common Stock of $160,000, shown in the statement of cash flow is transferred to balance sheet.
- k) Retained earnings:
Retained earnings of $48,000, calculated in the statement of retained earnings are transferred to the balance sheet.
- l) Total stockholders’ equity:
Calculate the total stockholder’s equity.
Total stockholder's equity is $208,000.
- m) Total liabilities and stockholders’ equity:
Calculate the total liabilities and stockholder’s equity.
The total liabilities and stockholder's equity is $256,000.
- n) Cash receipts from customers:
This includes all the income generated and received in the form of cash in the month of May, is $400,000 and it is transferred from income statement.
- o) Net cash flow used for operating activities:
Calculate the cash flow used for operating activities.
The cash flow used for operating activities in the month of May, is $147,200.
- p) Net cash flow from financing activities:
Calculate the net cash flow from financing activities.
The cash flow from financing activities in the month of May is $96,000.
- q) Net Increase in cash:
The net increase in cash balance is $123,200 and it is transferred from balance sheet.
- r) Cash balance, May 31, 20Y6:
Net Increase in cash, May 31, 20Y6 cash balance is $123,200 and it is transferred from balance sheet.
Want to see more full solutions like this?
Chapter 1 Solutions
Financial And Managerial Accounting
- 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 (p).arrow_forwardThe financial statements at the end of Wolverine Realtys first month of operations are as follows: Instructions By analyzing the interrelationships among the four financial statements, determine the proper amounts for (a) through (p).arrow_forwardTransactions Reconstructed from Financial Statements The following financial statements are available for Elm Corporation for its first month of operations: Required Using the format illustrated in Exhibit 3-1, prepare a table to summarize the transactions entered into by Elm Corporation during its first month of business. State any assumptions you believe are necessary in reconstructing the transactions.arrow_forward
- Transactions Reconstructed from Financial Statements The following financial statements are available for Oak Corporation for its first month of operations: Required Describe as many transactions as you can that were entered into by Oak Corporation during the first month of business.arrow_forwardFollowing is the chart of accounts of Smith Financial Services: Smith completed the following transactions during June (the first month of business): Required 1. Journalize the transactions for June in the general journal. 2. Post the entries to the general ledger accounts. (Skip this step if you are using CLGL.) 3. Prepare a trial balance as of June 30, 20. 4. Prepare an income statement for the month ended June 30, 20. 5. Prepare a statement of owners equity for the month ended June 30, 20. 6. Prepare a balance sheet as of June 30, 20.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_forward
- Following is the chart of accounts of Sanchez Realty Company: Sanchez completed the following transactions during April (the first month of business): Required 1. Journalize the transactions for April in the general journal. 2. Post the entries to the general ledger accounts. (Skip this step if you are using CLGL.) 3. Prepare a trial balance as of April 30, 20. 4. Prepare an income statement for the month ended April 30, 20. 5. Prepare a statement of owners equity for the month ended April 30, 20. 6. Prepare a balance sheet as of April 30, 20. If you we using CLGL, use the year 2020 when preparing all reports.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_forwardIncome statement After its first month of operations, the following amounts were taken from the accounting records of Big Mountain Realty Inc. as of June 30. 20Y9. Prepare an income statement for the month ending June 30, 20Y9.arrow_forward
- Trial Balance The following account titles, arranged in alphabetical order, are from the records of Hadley Realty Corporation. The balance in each account is the normal balance for that account. The balances are as of December 31, after adjusting entries have been made. Prepare an adjusted trial balance, listing the accounts in the following order: (1) assets; (2) liabilities; (3) stockholders equity accounts, including dividends; (4) revenues; and (5) expenses.arrow_forwardFinancial statements The assets and liabilities of Global Travel Agency on December 31, 20Y5, and its revenue and expenses for the year are as follows: Common stock was 525,000 and retained earnings was 1,250,000 as of January 1, 20Y5. During the year, additional common stock of 50,000 was issued for cash, and dividends of 90,000 were paid. Instructions 1. Prepare an income statement for the year ended December 31, 20Y5. 2. Prepare a statement of stockholders equity for the year ended December 31, 20Y5. 3. Prepare a balance sheet as of December 31, 20Y5. 4. What items appears on both the statement of stockholders equity and the balance sheet?arrow_forwardFinancial statements and closing entries Beacons Company maintains and repairs warning lights, such as those found on radio towers and lighthouses. Beacons Company prepared the following end-of-period spreadsheet at December 31, 20Y5, the end of the fiscal year: Instructions 1. Prepare an income statement for the year ended December 31, 20Y5. 2. Prepare a statement of stockholders equity for the year ended December 31, 20Y5. During the year, common stock of 25,000 was issued. 3. Prepare a balance sheet as of December 31, 20Y5. 4. Based upon the end-of-period spreadsheet, journalize the closing entries. 5. Prepare a post-closing trial balance.arrow_forward
- Financial And Managerial AccountingAccountingISBN:9781337902663Author:WARREN, Carl S.Publisher:Cengage Learning,Financial AccountingAccountingISBN:9781337272124Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial Accounting: The Impact on Decision Make...AccountingISBN:9781305654174Author:Gary A. Porter, Curtis L. NortonPublisher:Cengage Learning
- Survey of Accounting (Accounting I)AccountingISBN:9781305961883Author:Carl WarrenPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningCollege Accounting (Book Only): A Career ApproachAccountingISBN:9781337280570Author:Scott, Cathy J.Publisher:South-Western College Pub