Chapter 1 Introduction to Accounting and Business

45

3. Prepare an income statement for November, a retained earnings statement for Novem-
ber, and a balance sheet as of November 30.
4. (Optional). Prepare a statement of cash flows for November.

PR 1-6B  Missing amounts from financial statements OBJ. 5

i. $208,000 The financial statements at the end of Atlas Realty’s first month of operations are shown
below.

Atlas Realty
Income Statement
For the Month Ended May 31, 2014
Fees earned . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $400,000
Expenses:
Wages expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $     (a)
Rent expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48,000
Supplies expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17,600
Utilities expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14,400
Miscellaneous expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .     4,800
Total expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 288,000
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $ (b)

Atlas Realty
Retained Earnings Statement
For the Month Ended May 31, 2014
Retained earnings, May 1, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $      (c)
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $     (d)
Less dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .       (e)
Increase in retained earnings . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (f )
Retained earnings, May 31, 2014 . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $     (g)

Atlas Realty
Balance Sheet
May 31, 2014
Assets Liabilities
Cash . . . . . . . . . . . . . . . . . . . . . . . . . . $123,200 Accounts payable . . . . . . . . . . . . . . . . . . . . . . . $48,000
Supplies . . . . . . . . . . . . . . . . . . . . . . 12,800 Stockholders’ Equity
Land . . . . . . . . . . . . . . . . . . . . . . . . . . (h) Capital stock . . . . . . . . . . . . . . . . . . . . . . . . . . . $     (j)
Total assets . . . . . . . . . . . . . . . . . . . . $      (i) Retained earnings . . . . . . . . . . . . . . . . . . . . . . (k)
Total stockholders’ equity . . . . . . . . . . . . . . . (l)
Total liabilities and stockholders’ equity . . . . . . $ (m)

Atlas Realty
Statement of Cash Flows
For the Month Ended May 31, 2014
Cash flows from operating activities:
Cash received from customers . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $       (n)
Deduct cash payments for expenses and payments to creditors . . . . . . (252,800)
Net cash flows from operating activities . . . . . . . . . . . . . . . . . . . . . . . . . . . $    (o)
Cash flows from investing activities:
Cash payments for acquisition of land . . . . . . . . . . . . . . . . . . . . . . . . . . . . . (120,000)
Cash flows from financing activities:
Cash received from issuing capital stock . . . . . . . . . . . . . . . . . . . . . . . . . . . $ 160,000
Deduct cash dividends . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .   (64,000)
Net cash flows from financing activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . (p)
Net increase (decrease) in cash and May 31, 2014, cash balance . . . . . . . $       (q)

Instructions
By analyzing the interrelationships among the four financial statements, determine the
proper amounts for (a) through (q).