[The following information applies to the questions
displayed below.]
Gabi Gram started The Gram Co., a new business that began
operations on May 1. The Gram Co. completed the following
transactions during its first month of operations.
May | 1 | G. Gram invested $43,500 cash in the company. | ||
1 | The company rented a furnished office and paid $2,400 cash for May’s rent. | |||
3 | The company purchased $1,890 of office equipment on credit. | |||
5 | The company paid $800 cash for this month’s cleaning services. | |||
8 | The company provided consulting services for a client and immediately collected $5,200 cash. | |||
12 | The company provided $2,500 of consulting services for a client on credit. | |||
15 | The company paid $780 cash for an assistant’s salary for the first half of this month. | |||
20 | The company received $2,500 cash payment for the services provided on May 12. | |||
22 | The company provided $3,900 of consulting services on credit. | |||
25 | The company received $3,900 cash payment for the services provided on May 22. | |||
26 | The company paid $1,890 cash for the office equipment purchased on May 3. | |||
27 | The company purchased $90 of office equipment on credit. | |||
28 | The company paid $780 cash for an assistant’s salary for the second half of this month. | |||
30 | The company paid $350 cash for this month’s telephone bill. | |||
30 | The company paid $270 cash for this month’s utilities. | |||
31 | G. Gram withdrew $1,500 cash from the company for personal use. |
THE GRAM CO.
Income Statement
For Month Ended May 31
THE GRAM CO.
Statement of Owner's Equity
For Month Ended May 31
THE GRAM CO
Balance Sheet
May 31
THE GRAM CO.
Statement of Cash Flows
For Month Ended May 31
Answer
The Gram Co. | |
Income Statement | |
For Month Ended May 31 | |
Revenue | Amount |
Consulting Services | 11,600.00 |
Expenses | |
Salary expense (780+780) | 1,560.00 |
Cleaning expense | 800.00 |
Rent expense | 2,400.00 |
Telephone expense | 350.00 |
Utilities expense | 270.00 |
Net Income | 6,220.00 |
The Gram Co. | |
Statement of Owners Equity | |
For Month Ended May 31 | |
Opening Capital on May 1 | 0 |
Add: Investment in Month | 43,500.00 |
Net Income | 6,220.00 |
Less: Withdrawals in the Month | 1,500.00 |
Closing Capital , May 31 | 48,220.00 |
The Gram Co. | |||
Balance Sheet | |||
For the Month Ended May 31 | |||
Liabilities | Amount | Assets | Amount |
Equity | Cash | 46,330.00 | |
G. Gram Capital | 48,220.00 | Office Equipment | 1,980.00 |
Accounts Payable | 90.00 | ||
48,310.00 | 48,310.00 |
The Gram Co. | ||
Statement of Cassh Flows | ||
For Month Ended May 31 | ||
Particulars | Amount in $ | Amount in $ |
Cash Flow from operating Activities | ||
Cash received from Customers | 11,600.00 | |
Cash paid for Rent | 2,400.00 | |
Cash Paid for Cleaning | 800.00 | |
Cash Paid for telephone | 350.00 | |
Cash paid for Utilities | 270.00 | |
Cash paid to employees | 1,560.00 | |
Net cash Flow from operating Activities | 6,220.00 | |
Cash Flow from Investing Activities | ||
Payment for purchase of equipment | (1,890.00) | |
Net Cash Flow from Investing Activities | (1,890.00) | |
Cash Flow from financing Activities | ||
Proceeds from Investment | 43,500.00 | |
Withdrawals by owner | (1,500.00) | |
Net Cash Flow from financing Activities | 42,000.00 | |
Net Cash Flow | 46,330.00 | |
Opening balance, May 1 | 0 | |
Closing Balance, May 31 | 46,330.00 |
Working Notes:
Date in May Month | 1 | 1 | 3 | 5 | 8 | 12 | 15 | 20 | 22 | 25 | 26 | 27 | 28 | 30 | 30 | 31 | Total |
Cash | 43,500.00 | (2,400.00) | (800.00) | 5,200.00 | (780.00) | 2,500.00 | 3,900.00 | (1,890.00) | (780.00) | (350.00) | (270.00) | (1,500.00) | 46,330.00 | ||||
Accounts Receivable | 2,500.00 | (2,500.00) | 3,900.00 | (3,900.00) | - | ||||||||||||
Office equipment | 1,890.00 | 90.00 | 1,980.00 | ||||||||||||||
Accounts payable | 1,890.00 | (1,890.00) | 90.00 | 90.00 | |||||||||||||
G. Gram Capital | 43,500.00 | 43,500.00 | |||||||||||||||
G. Gram withdrawals | 1,500.00 | 1,500.00 | |||||||||||||||
revenue | 5,200.00 | 2,500.00 | 3,900.00 | 11,600.00 | |||||||||||||
Expenses | 2,400.00 | 800.00 | 780.00 | 780.00 | 350.00 | 270.00 |
Know the answer?
Add Answer to:
|