Act Inc. began operations on June 1, 2017. The financial statements for the company are shown below for the month ended June 30, 2017 (the first month of operations). Determine the missing amounts for letters (a) through (o). Hint: Start at the bottom and work your way up.
Act Inc Income Statement For the Month Ended June 30, 2017 |
||
Fees earned |
$37,000 |
|
Operating expenses: |
||
Wages expense |
$15,250 |
|
Rent expense |
(a) |
|
Supplies expense |
4,600 |
|
Utilities expense |
400 |
|
Miscellaneous expense |
1,250 |
|
Total operating expenses |
(b) |
|
Net income |
$ (c) |
Act Inc Retained Earnings Statement For the Month Ended June 30, 2017 |
||
Retained Earnings, June 1, 2017 |
0 |
|
Net income |
$ (d) |
|
Less dividends |
4,000 |
|
Increase in retained earnings |
(e) |
|
Retained Earnings, June 30, 2017 |
$ (f) |
Act Inc Balance Sheet June 30, 2017 |
||||
Assets |
Liabilities |
|||
Cash |
$ (g) |
Accounts payable |
$ (i) |
|
Supplies |
8,100 |
Stockholders’ Equity |
||
Land |
(h) |
Capital stock $ (j) |
||
Total assets |
$55,900 |
Retained earnings (k) |
||
Total stockholders’ equity |
38,100 |
|||
Total liabilities and stockholders’ equity |
$ (l) |
Act Inc Statement of Cash Flows For the Month Ended June 30, 2017 |
||
Cash flows from operating activities: |
||
Cash received from customers |
$33,000 |
|
Deduct cash payments for expenses and payments to creditors |
14,200 |
|
Net cash flow from operating activities |
$ (m) |
|
Cash flows from investing activities: |
||
Cash payments for acquisition of land |
(17,000) |
|
Cash flows from financing activities: |
||
Cash received from sale of capital stock |
$ (n) |
|
Deduct cash dividends |
(o) |
|
Net cash flow from financing activities |
(p) |
|
Net cash flow and June 30, 2017, cash balance |
$ (q) |
Place your answers in the space provided below.
Income statement | |||
Fees earned | 37000 | ||
Operating expense | |||
Wages expense | 15250 | ||
Rent expense | 6400 | ||
Supplies expense | 4600 | ||
Utilities expense | 400 | ||
Misc. expense | 1250 | ||
Total operating expense | 27900 | ||
Net income | 9100 | ||
Retained earnings statement | |||
Retained earnings 1 june 2017 | 0 | ||
Net income | 9100 | ||
Less dividend | -4000 | ||
Increase in retained earnings | 5100 | ||
Retained earnings 30 june 2017 | 5100 | ||
Balance sheet | |||
Assets | |||
Cash | 30800 | ||
Supplies | 8100 | ||
Land | 17000 | ||
Total assets | 55900 | ||
Liabilities | |||
Accounts payable | 17800 | ||
Stockholders equity | |||
Capital stock | 33000 | ||
Retained earnings | 5100 | ||
Total stockholders equity | 38100 | ||
Total liabilities and stockholders equity | 55900 | ||
Statement of cash flow | |||
Cash flow from operating activities | |||
Cash received from customer | 33000 | ||
Deduct cash payment for expense and payment to creditors | -14200 | ||
Net cash flow from operating activities | 18800 | ||
Cash flow from investing activities | |||
Cash payment for acquisition of land | -17000 | ||
Cash flow from financing activities | |||
Cash received from sales of capital stock | 33000 | ||
Deduct cash dividend paid | -4000 | ||
Net cash flow from financing activities | 29000 | ||
Net cash flow and june 30 2017 cash balance | 30800 | ||
Act Inc. began operations on June 1, 2017. The financial statements for the company are shown...
Rutgers Designers began operations on April 1. The financial statements for Rutgers Designers are shown below for the month ended April 30, (the first month of operations). Determine the missing amounts for each letter. N/A are omitted amounts; they are NOT equal to 0 Please answer in the following format: 12345 (no dollar signs, no commas). A) Net Income: B) Cash: C) Land: D) Retained Earnings: E) Total Stockholders' Equity: Rutgers Designers began operations on April 1. The financial statements...
PLEASE HELP!!! ????? Rutgers Designers began operations on April 1. The financial statements for Rutgers Designers are shown below for the month ended April 30. (the first month of operations. Determine the missing amounts for each letter. N/A are omitted amounts; they are NOT equal to 0 536,000 Rutgers Designers Income Statement For the Month Ended April 30 Revenue: Expenses: Wages expense Rent expense Supplies expense Utilities expense Miscellaneous expense Total expenses Net income $7.250 4.200 1.800 500 1.550 15.300...
The financial statements at the end of Paradise Realty's first month of operations are shown bel PARADISE REALTY Income Statement For the Month Ended November 30, 20Y3 Fees earned $375,000 Operating expenses: Wages expense Rent expense Supplies expense Utilities expense Miscellaneous expense s (a) 67,500 57,375 47,250 16,875 Total operating expenses (271,500) Net income $ (b) PARADISE REALTY Statement of Stockholders' Equity For the Month Ended November 30, 20Y3 Common Stock Retained Earnings Total $0 254,000 Balances, Nov. 1, 20Y3...
Missing amounts from financial statements The financial statements at the end of Wolverine Realty's first month of operations are as follows: By analyzing the interrelationships among the four financial statements, determine the proper amounts for the missing items. Use the minus sig outflows, cash payments, and decreases in cash in the Statement of Cash Flows. Wolverine Realty Income Statement For the Month Ended April 30, 2040 Fees earned Expenses: $300,000 100,000 Wages expense Rent expense Supplies expense Utilities expense Miscellakeous...
Use the following financial statements and additional information. BARCELONA INC. Comparative Balance Sheets June 30, 2017 and 2016 2017 2016 Assets Cash Accounts receivable, net Inventory Prepaid expenses Total current assets Equipment Accum. depreciation-Equipment Total assets $ 86,300 41,700 61,000 92,000 6,300 235, 300201,000 142,000 (39,000 (13,000) 78,000 66,000 5,000 153,000 $349,300 $330,000 Liabilities and Equity Accounts payable s 30,000 36, 00o 19,000 4,000 59,000 75,000 79,600 134,000 Wages payable Income taxes payable Total current liabilities Notes payable (long term)...
IKIBAN INC Comparative Balance Sheets June 30, 2017 and 2016 2017 2016 Assets $ 94,900 96,500 84,800 6,500 282,700 Cash $65,000 Accounts receivable, net Inventory Prepaid expenses 72,000 118,000 9,600 264,600 136,000 Total current assets Equipment Accum. depreciation-Equipment 145,000 (37,500) (19,500) $390,200 $381,100 Total assets Liabilities and Equity Accounts payable Wages payable Income taxes payable $ 46,000 8,100 61,500 19,200 8,000 88,700 81,000 5,500 Total current liabilities 59,600 Notes payable (long term) 51,000 110,600 Total liabilities 169,700 Equity Common stock,...
2016 IKIBAN INC. Comparative Balance Sheets June 30, 2017 and 2016 2017 Assets Cash $ 97,900 Accounts receivable, net 89,000 Inventory 79, 800 Prepaid expenses 6,000 Total current assets 272,700 Equipment 140,000 Accum. depreciation-Equipment (35,000) Total assets $377,700 Liabilities and Equity Accounts payable $ 41,000 Wages payable 7,600 Income taxes payable 5,000 Total current liabilities 53,600 Notes payable (long term) 46,000 Total liabilities 99,600 Equity Common stock, $5 par value 252,000 Retained earnings 26,100 Total liabilities and equity $377, 700...
Financial Statements, including Statement of Cash Flows Pendray Systems Corporation began operations on January 1, 2015, as an online retailer of computer software and hardware. The following financial statement data were taken from Pendray's records at the end of its first year of operations, December 31, 2045. Accounts payable $60,000 Accounts receivable 330,000 Common stock 756,000 Cash Cash payments for operating activities 1,971,000 2,070,000 Cash receipts from operating activities Cost of sales 1,305,000 Dividends 90,000 Income tax expense 159,000 24,000...
IKIBAN INC. Comparative Balance Sheets June 30, 2017 and 2016 2017 2016 Assets 96,700 92,000 81,800 6,200 276,700 Cash 62,000 69,000 113,500 9,000 Accounts receivable, net Inventory Prepaid expenses Total current assets Equipment Accum. depreciation-Equipment 253,500 133,000 (18,000) $368,500 142,000 (36,000) $382,700 Total assets Liabilities and Equity Accounts payable Wages payable Income taxes payable Total current liabilities Notes payable (long term) 43,000 7,800 5,200 56,000 48,000 104,000 57,000 18,600 7,400 83,000 78,000 Total liabilities 161,000 Equity Common stock, $5 par...
The following financial statements and additional information are reported. IKIBAN INC. Comparative Balance Sheets June 30, 2019 and 2018 2019 2018 Assets Cash $ 74,900 $ 65,000 Accounts receivable, net 96,500 72,000 Inventory 84,800 118,000 Prepaid expenses 6,500 9,600 Total current assets 262,700 264,600 Equipment 145,000 136,000 Accum. depreciation—Equipment (37,500 ) (19,500 ) Total assets $ 370,200 $ 381,100 Liabilities and Equity Accounts payable $ 46,000 $ 61,500 Wages payable 8,100 19,200 Income taxes payable 5,500 8,000 Total current liabilities...