The financial statements at the end of Harp Realty’s first month of operations are shown below and on the next page.
|
Harp Realty |
||
|
Income Statement |
||
|
For the Month Ended April 30, 2008 |
||
|
Fees earned |
$28,200 |
|
|
Expenses: |
||
|
Wages expense |
$ (a) |
|
|
Rent expense |
2,880 |
|
|
Supplies expense |
2,400 |
|
|
Utilities expense |
1,620 |
|
|
Miscellaneous expense |
990 |
|
|
Total expenses |
14,340 |
|
|
Net income |
(b) |
|
|
Harp Realty |
|||
|
Statement of Owner’s Equity |
|||
|
For the Month Ended April 30, 2008 |
|||
|
Iris Sigrist, capital, April 1, 2008 |
|
$ (c) |
|
|
Investment on April 1, 2008 |
$ (d) |
||
|
Net income for April |
(e) |
||
|
(f) |
|||
|
Less withdrawals |
(g) |
||
|
Increase in owner’s equity |
|
(h) |
|
|
Iris Sigrist, capital, April 30, 2008 |
|
(i) |
|
|
Harp Realty |
|||
|
Balance Sheet |
|||
|
30 Apr 08 |
|||
|
Assets |
Liabilities |
||
|
Cash |
$17,700 |
Accounts payable |
$1,440 |
|
Supplies |
1,200 |
Owner’s Equity |
|
|
Land |
(j) |
Iris Sigrist, capital |
(l) |
|
Total liabilities and |
|
||
|
Total assets |
(k) |
owner’s equity |
(m) |
|
Harp Realty |
||
|
Statement of Cash Flows |
||
|
For the Month Ended April 30, 2008 |
||
|
Cash flows from operating activities: |
|
|
|
Cash received from customers |
$ (n) |
|
|
Deduct cash payments for expenses and |
||
|
payments to creditors |
14,100 |
|
|
Net cash flow from operating activities |
|
$ (o) |
|
Cash flows from investing activities: |
|
|
|
Cash payments for acquisition of land |
|
(43,200) |
|
Cash flows from financing activities: |
|
|
|
Cash received as owner’s investment |
$54,000 |
|
|
Deduct cash withdrawal by owner |
7,200 |
|
|
Net cash flow from financing activities |
|
(p) |
|
Net cash flow and June 30, 2008, cash balance |
|
(q) |
Instructions
By analyzing the interrelationships among the four financial statements, determine the proper amounts for (a) through (q).