Problem 2-3

Name: Moh'd
Section: NAA

Score: 100%

Key Code: 2
Instructions

Answers are entered in the cells with gray backgrounds.

Cells with non-gray backgrounds are protected and cannot be edited.
A red asterisk (*) will appear in the column to the right of an incorrect answer.
For correct grading, enter a zero in cells you would otherwise leave blank.

1.
PADGET HOME SERVICES, INC.
Income Statement
For the Year Ended December 31, 20Y7

Revenues:
Fees earned $ 620,000
Expenses:
Salaries expense $ 272,000
Utilities expense 85,000
Rent expense 70,000
Taxes expense 43,000
Interest expense 4,800
Miscellaneous expense 10,200
Total expenses (485,000)
Net income $ 135,000

2.
PADGET HOME SERVICES, INC.
 Statement of Stockholders' Equity
For the Year Ended December 31, 20Y7
Common Stock Ret. Earnings Total
Balances, January 1, 20Y7 $ - $ - $ -
Issued common stock 75,000 - 75,000
Net income - 135,000 135,000
Dividends - (15,000) (15,000)
Balances, December 31, 20Y7 $ 75,000 $ 120,000 $ 195,000

3.
PADGET HOME SERVICES, INC.
Balance Sheet
December 31, 20Y7
Assets
Cash $ 60,000
Land 215,000
Total assets $ 275,000

Liabilities
Notes payable $ 80,000

Stockholders' Equity
Common stock $ 75,000
Retained earnings 120,000
Total stockholders' equity 195,000
Total liabilities and stockholders' equity $ 275,000

4.
PADGET HOME SERVICES, INC.
Statement of Cash Flows
For the Year Ended December 31, 20Y7
Cash flows from operating activities:
Cash receipts from operating activities $ 620,000
Cash payments for operating activities (485,000)
Net cash flows from operating activities $ 135,000

Cash flows from investing activities:

Cash payments for land (215,000)

Cash flows from financing activities:

Cash receipts from issuing capital stock $ 75,000
Cash receipts from issuing notes payable 80,000
Cash payments for dividends (15,000)
Net cash flows from financing activities 140,000
Net increase in cash during the year $ 60,000
Cash as of January 1, 20Y7 -
Cash as of December 31, 20Y7 $ 60,000