Concept explainers
P2-3 Financial statements The following amounts were taken from the accounting records of Padget Home Services, Inc.. as of December 31, 20Y7. Padget Home Services began its operations on January 1, 20Y7.
Instructions
Prepare an income statement for the year ending December 31. 2017.
Prepare a statement of stockholdessrs’ equity for the year ending December 31, 2017.
Prepare a balance sheet as of December 31, 2017.
Prepare a statement of
Concept Introduction:
Financial statements:
Financial statements are prepared to summaries the account at the end of the period. The statements prepared are Income statement, Balance sheet, Statement of owner's equity and Cash flows statements.
Requirement-1:
To Prepare:
The Income Statement for the year ending Dec 31, 20Y7
Answer to Problem 2.3P
The Income Statement for the year ending Dec 31, 20Y7 is as follows:
Padget Home Services | ||
Income Statement | ||
For the Year ending Dec. 31, 20Y7 | ||
Revenue: | ||
Fees Earned | $ 620,000 | |
Total Revenue | $ 620,000 | |
Less: Expenses: | ||
Salaries Expense | $ 272,000 | |
Rent Expense | $ 70,000 | |
Interest Expense | $ 4,800 | |
Misc. Expense | $ 10,200 | |
Tax Expense | $ 43,000 | |
Utilities Expense | $ 85,000 | |
Total Expenses | $ 485,000 | |
Net Income (Loss) | $ 135,000 |
Explanation of Solution
The Income Statement for the year ending Dec 31, 20Y7 is prepared as follows:
Padget Home Services | ||
Income Statement | ||
For the Year ending Dec. 31, 20Y7 | ||
Revenue: | ||
Fees Earned | $ 620,000 | |
Total Revenue | $ 620,000 | |
Less: Expenses: | ||
Salaries Expense | $ 272,000 | |
Rent Expense | $ 70,000 | |
Interest Expense | $ 4,800 | |
Misc. Expense | $ 10,200 | |
Tax Expense | $ 43,000 | |
Utilities Expense | $ 85,000 | |
Total Expenses | $ 485,000 | |
Net Income (Loss) | $ 135,000 |
Concept Introduction:
Financial statements:
Financial statements are prepared to summaries the account at the end of the period. The statements prepared are Income statement, Balance sheet, Statement of owner's equity and Cash flows statements.
Requirement-2:
To Prepare:
The Statement of stockholder's equity for the year ending Dec 31, 20Y7
Answer to Problem 2.3P
The Statement of stockholder's equity for the year ending Dec 31, 20Y7 is as follows:
Padget Home Services | |
Statement of Stockholder's Equity | |
For the Year ending Dec. 31, 20Y7 | |
Common Stock | $ 75,000 |
Retained earnings (135000-15000) | $ 120,000 |
Total Stockholders' Equity | $ 195,000 |
Explanation of Solution
The Statement of stockholder's equity for the year ending Dec 31, 20Y7 is prepared as follows:
Padget Home Services | |
Statement of Stockholder's Equity | |
For the Year ending Dec. 31, 20Y7 | |
Common Stock | $ 75,000 |
Retained earnings (135000-15000) | $ 120,000 |
Total Stockholders' Equity | $ 195,000 |
Concept Introduction:
Financial statements:
Financial statements are prepared to summaries the account at the end of the period. The statements prepared are Income statement, Balance sheet, Statement of owner's equity and Cash flows statements.
Requirement-3:
To Prepare:
The Balance Sheet as on Dec 31, 20Y7
Answer to Problem 2.3P
The Balance Sheet as on Dec 31, 20Y7 is as follows:
Padget Home Services | ||
Balance Sheet | ||
As on Dec. 31, 20Y7 | ||
ASSETS: | ||
Cash | $ 60,000 | |
Land | $ 215,000 | |
TOTAL | $ 275,000 | |
LIABILITIES: | ||
Notes Payable | $ 80,000 | |
STOCKHOLDER'S EQUITY | $ 195,000 | |
TOTAL | $ 275,000 |
Explanation of Solution
The Balance Sheet as on Dec 31, 20Y7 is prepared as follows:
Padget Home Services | ||
Balance Sheet | ||
As on Dec. 31, 20Y7 | ||
ASSETS: | ||
Cash | $ 60,000 | |
Land | $ 215,000 | |
TOTAL | $ 275,000 | |
LIABILITIES: | ||
Notes Payable | $ 80,000 | |
STOCKHOLDER'S EQUITY | $ 195,000 | |
TOTAL | $ 275,000 |
Concept Introduction:
Financial statements:
Financial statements are prepared to summaries the account at the end of the period. The statements prepared are Income statement, Balance sheet, Statement of owner's equity and Cash flows statements.
Requirement-4:
To Prepare:
The Statement of Cash Flows for the year ending Dec 31, 20Y7
Answer to Problem 2.3P
The Statement of Cash Flows for the year ending Dec 31, 20Y7 is as follows:
Padget Home Services | ||
Statement of Cash Flows-Direct Method | ||
For the Year ending Dec. 31, 20Y7 | ||
Cash flow from Operating activities: | ||
Collection from Customers | $ 620,000 | |
Payments of expenses | $(485,000) | |
Net Cash Provided by Operating activities | $ 135,000 | |
Cash flow from Investing activities: | ||
Cash Payment for Acquisition of land | $(215,000) | |
Net Cash Used by Investing activities | $(215,000) | |
Cash flow from Financing activities: | ||
Cash Receipts from Issuance of Common Stock | $ 75,000 | |
Cash received from Long Term notes payable | $ 80,000 | |
Payment of Dividends | $ (15,000) | |
Net Cash Provided by Financing activities | $ 140,000 | |
Net Cash Flows | $ 60,000 | |
Add: Beginning Cash Balance | $ - | |
Ending Cash Balance | $ 60,000 |
Explanation of Solution
The Statement of Cash Flows for the year ending Dec 31, 20Y7 is prepared as follows:
Padget Home Services | ||
Statement of Cash Flows-Direct Method | ||
For the Year ending Dec. 31, 20Y7 | ||
Cash flow from Operating activities: | ||
Collection from Customers | $ 620,000 | |
Payments of expenses | $(485,000) | |
Net Cash Provided by Operating activities | $ 135,000 | |
Cash flow from Investing activities: | ||
Cash Payment for Acquisition of land | $(215,000) | |
Net Cash Used by Investing activities | $(215,000) | |
Cash flow from Financing activities: | ||
Cash Receipts from Issuance of Common Stock | $ 75,000 | |
Cash received from Long Term notes payable | $ 80,000 | |
Payment of Dividends | $ (15,000) | |
Net Cash Provided by Financing activities | $ 140,000 | |
Net Cash Flows | $ 60,000 | |
Add: Beginning Cash Balance | $ - | |
Ending Cash Balance | $ 60,000 |
Want to see more full solutions like this?
Chapter 2 Solutions
Survey of Accounting (Accounting I)
Additional Business Textbook Solutions
Auditing And Assurance Services
Horngren's Financial & Managerial Accounting, The Financial Chapters (Book & Access Card)
INTERMEDIATE ACCOUNTING
Advanced Financial Accounting
Horngren's Accounting (11th Edition)
FINANCIAL ACCT.FUND.(LOOSELEAF)
- Mahoney Company has the following financial statements for 2017 and 2018. Assume that the purchase of equipment and the withdrawals were in the form of cash. Required Prepare a statement of cash flows for the year ended December 31, 2018. Check Figure Net cash flows from operating activities, 76,800arrow_forwardP4-4A. Preparing the Financial Statements Listed below are items reported on the financial statements of the Huntington Company as of June 30:  Prepare a classified balance sheet as of June 30 and statement of cash fows for the current year.arrow_forwardCh: Analyzing Financial Statements The current year financial statement for sand and Juffair companies are presented below. Balance sheet at 31 Dec 2019 Item Cash Account receivable (net) Inventory Property & equipment (net) Other assets Total assets Current liabilities Long-term debt (interest rate: 10%) Capital stock ($10 par value) Additional paid-in capital Retained earnings Total liabilities and stockholders' equity Income statement at 31 Dec 2019 item Sales revenue (1/3 on credit) (-) Cost of goods sold (-) Operating expenses Net income Other data item Per share stock price at end of current year Average income tax rate Dividends declared and paid in current year Sand 45000 45000 95000 160000 90000 435000 95000 75000 155000 40000 70000 435000 Sand 440000 230000 159000 51000 Sand 23 30% 34000 Juffair 22000 35000 45000 415000 320000 837000 65000 65000 522000 110000 75000 837000 Juffair 800000 399000 315000 86000 Juffair 25 30% 153000 Both companies are in the fish catching and…arrow_forward
- The following data were taken from the comparative balance sheet of Osborn Sisters Company for the years ended December 31, 2019 and December 31, 20Y8: Dec. 31, 20Y9 Dec. 31, 20YS Cash $337,500 $254,100 Temporary investments 360,200 278,400 Accounts and notes receivable (net) 331,300 303,500 Inventories 463,100 376,200 Prepaid expenses 173,900 107,800 Total current assets $1,666.000 $1,320,000 Accounts payable $284,200 $308.000 Accrued liabilities 205,800 132,000 Total current Fabilities $490,000 $440,000 a. Determine for each year (1) the working capital, (2) the current ratio, and (3) the quick ratio. Round ratios to one decimal place. 20Y9 20Y8 %24 Working capital Current ratio Quick ratioarrow_forwardCondensed financial data of Sheridan Company for 2025 and 2024 are presented below. Cash Receivables Inventory Plant assets Sheridan Company Comparative Balance Sheet As of December 31, 2025 and 2024 Accumulated depreciation Long-term investments (held-to-maturity) Accounts payable Accrued liabilities Bonds payable Common stock Retained earnings 2025 $1,780 1,760 1,620 1,910 1,670 (1,210) (1,160) 1,330 1,440 $7,190 $6,280 $1,230 210 2024 $1,170 1,370 1,920 2,460 $7,190 1,280 1,880 $920 250 1,560 1,680 1,870 $6,280arrow_forwardPrepare the income statements and balance sheets for years 2018 and 2019 for Thompson Company using the following information. The balance sheet numbers are at the end of year figures.Item20182019Accounts Payable120.0150.0Accounts Receivable150.0180.0Accumulated Depreciation330.0360.0Cash & Cash Equivalents10.012.0Common Stock150.0200.0Cost of Goods Sold750.0850.0Depreciation25.030.0Interest Expense30.033.0Inventory200.0180.0Long-term Debt150.0150.0Gross Plant & Equipment650.0780.0Retained Earnings208.5225.0Sales1,500.01,700.0SG&A Expenses500.0570.0Notes Payable51.567.0Tax Rate21%21%(2) Answer the following questions:(a) How much did Thompson Company spend in acquiring fixed assets in 2019?(b) How much dividend did Thompson Company pay out during 2019?(c) Using the end of year numbers, did the long-term solvency ratios improve or deteriorate from 2018 to 2019? Answer this question using at least two long-term solvency ratios.(d) Using the end of year numbers, did the asset…arrow_forward
- As per the latest annual report, the following information is made available from the financial statements of ABC Inc. for the year 2019. Sales COGS EBIT EBITDA Interest Expense Net Income Total Debt Total Assets. Particulars Net Fixed Assets Total Equity Current Assets Current Liabilities Cash & Cash Equivalents Accounts Receivables Inventories Accounts Payable Required: Amount (in millions) Current Ratio Quick Ratio Cash Ratio Debt to Equity Ratio Debt Ratio Receivables Turnover Ratio Inventory Turnover Ratio. Gross Margin Operating Profit Margin Net Margin £250,174 £151,782 £53,930 (a) You are required to calculate the following ratios: £66,477 £3,576 £45,256 £98,047 £328,516 £27,378 £80,488 £152,819 £95,718 £38,844 £12,926 £4,106 £46,236 b) After calculating all 10 ratios, explain how the above results can aid ABC Inc's decision making process.arrow_forwardAhmad Co. had the following balances on Dec,31 2019: cash flow provided by operating activities $ 120000, cash flow used by operating activities $ 75000, liabilities $ 100000, non-current liabilities $ 60000, compute the Financial Liquidity ratio: Select one: a..75 b..45 C..888 d. 1.125arrow_forwardSelected financial data for Wilmington Corporation is presented below. WILMINGTON CORPORATION   Balance Sheet    Dec. 31, Year 7 Dec. 31, Year 6 Current Assets   Cash and cash equivalents $576,843 $305,088 Marketable securities 166,106 187,064 Accounts receivable (net) 258,387 289,100 Inventories 424,493 391,135 Prepaid expenses 55,369 25,509 Other current assets 83,053 85,029 Total Current Assets 1,564,251 1,282,925 Property, plant and equipment 1,384,217 625,421 Long-term investment 568,003 425,000 Total Assets $3,516,471 $2,333,346 Current Liabilities   Short-term borrowings $306,376 $170,419 Current portion of long-term debt 155,000 168,000 Accounts payable 254,111 286,257 Accrued liabilities 273,658 166,983 Income taxes payable 97,735 178,911 Total Current Liabilities 1,086,880 970,570 Long-term debt 500,000 300,000 Deferred income taxes 215,017 262,404 Total Liabilities 1,801,897 1,532,974 Common stock $425,250…arrow_forward
- The following data were taken from the balance sheet of Albertini Company at the end of two recent fiscal years: Current Year Previous Year Current assets: Cash Marketable securities Accounts and notes receivable (net) Inventories Prepaid expenses Total current assets Current liabilities: Accounts and notes payable (short-term) Accrued liabilities Total current liabilities. $620,500 718,500 294,000 749,800 386,200 $2,769,000 1. Working capital 2. Current ratio 3. Quick ratio b. The liquidity of Albertini has in current assets relative to current liabilities. $411,800 298,200 $710,000 $496,000 558,000 186,000 529,500 338,500 $2,108,000 $434,000 186,000 $620,000 a. Determine for each year (1) the working capital, (2) the current ratio, and (3) the quick ratio. Round ratios to one decimal place. Current Year Previous Year from the preceding year to the current year. The working capital, current ratio, and quick ratio have all Most of these changes are the result of anarrow_forwardJust Dew It Corporation reports the following balance sheet information for 2017 and 2018.  JUST DEW IT CORPORATION2017 and 2018 Balance SheetsAssetsLiabilities and Owners' Equity 20172018 20172018  Current assets    Current liabilities      Cash$   10,400       $ 10,450       Accounts payable$ 72,250    $  62,750          Accounts receivable28,000     27,200       Notes payable47,000    47,750          Inventory63,900     63,100         Total $ 119,250    $  110,500           Total $ 102,300     $  100,750     Long-term debt$ 63,000    $  64,700           Owners' equity         Common stock and paid-in surplus$   83,000   $   83,000       Fixed assets      Retained earnings 157,050   190,550       Net plant and equipment$ 320,000    $ 348,000       Total$ 240,050   $ 273,550       Total assets $ 422,300    $ 448,750     Total liabilities and   owners' equity $ 422,300   $ 448,750       Based on the balance sheets given for Just Dew It, calculate the following financial…arrow_forwardSelected financial data for Wilmington Corporation is presented below. WILMINGTON CORPORATION   Balance Sheet    Dec. 31, Year 7 Dec. 31, Year 6 Current Assets   Cash and cash equivalents $519,159 $274,579 Marketable securities 166,106 187,064 Accounts receivable (net) 232,548 260,190 Inventories 382,044 352,022 Prepaid expenses 49,832 22,958 Other current assets 83,053 85,029 Total Current Assets 1,432,742 1,181,842 Property, plant and equipment 1,384,217 625,421 Long-term investment 568,003 425,000 Total Assets $3,384,962 $2,232,263 Current Liabilities   Short-term borrowings $306,376 $170,419 Current portion of long-term debt 155,000 168,000 Accounts payable 228,700 257,631 Accrued liabilities 246,292 150,285 Income taxes payable 87,962 161,020 Total Current Liabilities 1,024,330 907,355 Long-term debt 500,000 300,000 Deferred income taxes 193,515 236,164 Total Liabilities 1,717,845 1,443,519 Common stock $425,250…arrow_forward
- College Accounting (Book Only): A Career ApproachAccountingISBN:9781337280570Author:Scott, Cathy J.Publisher:South-Western College Pub