In: Accounting
Prat Corp. started the 2018 accounting period with $29,000 of assets (all cash), $11,500 of liabilities, and $14,000 of common stock. During the year, the Retained Earnings account increased by $15,550. The bookkeeper reported that Prat paid cash expenses of $30,500 and paid a $2,900 cash dividend to the stockholders, but she could not find a record of the amount of cash that Prat received for performing services. Prat also paid $4,000 cash to reduce the liability owed to the bank, and the business acquired $6,300 of additional cash from the issue of common stock.
Ques 1 | ||
Income statement | ||
Service revenue | 48,950 | |
Less:expenses | 30500 | |
Net income | 18,450 | |
Ques 2 | ||
Statement of changes is equity | ||
Common stock-beginning | 14,000 | |
Add:Issue of stock | 6,300 | |
Common stock-ending balance | 20,300 | |
Retained earnings:beginnig | 3,500 | |
Add:net income | 18,450 | |
Less:dividends | 2900 | |
Retained earnings:closing | 19,050 | |
Stockholders equity-ending balance | 39350 | |
Ques 3 | ||
Balance sheet | ||
Assets | ||
Cash | 46,850 | |
Total assets | 46,850 | |
Liabilties & stockholders equity | ||
Liabilities | 7,500 | |
Stockholders equity | 39350 | |
Total Liabilties & stockholders equity | 46,850 | |
Ques 4 | ||
Cash flow statement | ||
Cash flow from operating activities | ||
Cash collected from customers | 48,950 | |
Cash paid to suppliers | -4000 | |
Cash paid to other vendors | -30500 | |
net cash provided by operating activities | 14,450 | |
Cash flow from investing activites | 0 | |
Cash flow from financing activities | ||
Dividends paid | -2900 | |
Issue of common stock | 6,300 | |
net cash provided by financing activities | 3,400 | |
Net changes in cash | 17,850 | |
Beginning cash balance | 29,000 | |
Ending cash balance | 46850 |
Explanations:
Pratt Corp. | |||||||
Accounting Equation | |||||||
Assets | = | Liabilities | + | Stockholders' Equity | |||
Cash | = | Liabilities | + | Common | + | Retained Earnings | |
Stock | |||||||
Beginning balances | 29,000 | = | 11,500 | 14,000 | 3,500 | ||
Paid expenses | -30500 | -30500 | |||||
Paid dividends | -2900 | -2900 | |||||
Paid liability | -4000 | -4000 | |||||
Issued stock | 6,300 | 6,300 | |||||
Earned revenue | 48,950 | 48,950 | |||||
46,850 | = | 7,500 | + | 20,300 | + | 19,050 | |
Increase in Retained Earnings | 15550 | ||||||
Add: Expenses | 30500 | ||||||
Add: Dividends | 2900 | ||||||
Revenue | 48950 | ||||||