In: Accounting
These are a list of the transactions I have from playing Monopoly. I need to create a balance sheet, income statement, and cash flow.
STOCK- Issued $1500 common stock
LAND/STOCK- $600 issued for purchase of Land
1 RENT REVENUE- $16.00 From New York Ave
2 CONSULTING REV(ACCTS REC.) - Collected $200 for passing Go
3 LAND - Purchase Kentucky Ave $220.00
4 RENT EXPENSE - $200.00 for landing on Railroad
5 CONSULTING REV(ACCTS REC.) - Collected $200 for passing Go
6 DIVIDENDS - Paid $200 to bank for landing on Income Tax
7 RENT REVENUE - $2.00 from Mediterranean Ave.
8 UTILITIES - Purchase Electric Company $150.00
9 INVESTMENT INCOME - Earned $20.00 from Electric Company
10 RENT EXPENSE - $26.00 for landing on Pacific Ave.
11 RENT REVENUE - $16.00 from New York Ave.
12 DIVIDENDS - Paid $75.00 for Luxury Tax
13 CONSULTING REVENUE - $200.00 For Passing Go
14 LAND - Purchased Oriental Ave. for $100.00
15 RENT REVENUE - Movie Company to use property as set, collected $200.00
16 LAND - Purchased Atlantic Ave. for $200.00
17 LAND - Purchased Indiana Ave. for $200.00
18 BUILDINGS - Purchased a house for Kentucky Ave. For $150.00 19 DIVIDENDS - Paid $75.00 for Luxury Tax
20 CONSULTING REVENUE - $200.00 For Passing Go
21 TRAVEL EXPENSE - Paid $100 for landing on Pacific Railroad
22 RENT REVENUE - $40 from Illinois Ave.
23 BUILDINGS - Purchased a house for Indiana Ave. For $150.00
24 RENT EXPENSE - Paid $12.00 from landing on Virginia Ave.
25 RENT EXPENSE - Paid $14.00 for landing on St. James Place
26 RENT REVENUE - Earned $10 from States Ave.
27 RENT EXPENSE - Paid $56.00 for landing on Pennsylvania Ave.
28 RENT REVENUE - Earned $90 from Kentucky Ave.
29 CONSULTING REVENUE - $200.00 For Passing Go
30 TRAVEL EXPENSE - Paid $100 for landing on Pacific Railroad
31 RENT REVENUE - Earned $90.00 from Indiana Ave.
32 RENT EXPENSE - Paid $56.00 for landing on Pennsylvania Ave.
33 DIVIDENDS - Paid $75.00 for Luxury Tax
34 FINE EXP - Paid $50.00 Fee to get out of Jail
Income Statement | |||
Particulars | $ | $ | |
Revenue | |||
Rent Revenue | 464 | =16+2+16+200+40+10+90+90 | |
Consulting Revenue | 1000 | =200+200+200+200+200 | |
Investment Income | 20 | ||
Total Revenue | 1484 | ||
Expenses | |||
Rent Expense | 364 | =200+26+12+14+56+56 | |
Dividends | 425 | =200+75+75+75 | |
Travel Expense | 200 | =100+100 | |
Fine Expense | 50 | ||
Total Expenses | 1039 | ||
Net Income | 445 |
Balance Sheet | |||
Assets | $ | $ | |
Non-Current Assets: | |||
Land | 720 | =220+100+200+200 | |
Building | 300 | =150+150 | |
Investment in Electric Company | 150 | 1170 | |
Current Assets: | |||
Cash | 1375 | 1375 | =1500+600+16+200-220-200+200-200+2-150+20-26+16-75+200-100+200-200-200-150-75+200-100+40-150-12-14+10-56+90+200-100+90-56-75-50 |
Total Assets | 2545 | ||
Equity & Liabilities | $ | $ | |
Common Stock | 2100 | =1500+600 | |
Retained Earnings | 445 | 2545 | |
Total Equity | 2545 | ||
Liabilities: | |||
Current Liabilities: | 0 | ||
Total Equity & Liabilities | 2545 |
Cash Flow | ||
Cashflow from Operating Activities: | $ | $ |
Net Income | 445 | |
-Investment Income | -20 | 425 |
Cashflow from Investing Activities: | $ | $ |
Purchase of Land | -720 | |
Purchase of Building | -300 | |
Investment in Electric Company | -150 | |
Investment Income | 20 | -1150 |
Cashflow from Financing Activities: | $ | $ |
Issue of Common Stock | 2100 | 2100 |
Net Cashflow | 1375 | |
+Opening Cash Balance | 0 | |
Closing Cash Balance | 1375 |