Answer:
1. Net income = $35,750
2. Stockholders' equity = $48,200
3. Total assets = Total Equity and Liabilities = $56,300
4. Net cash generated = $47,840
Explanation:
1. Prepare the income statement
Milea Inc.
Income Statement
For the Year ended 31 December Year 1
<u>Details Amount ($) </u>
Revenue:
Service income 45,000
Expenses:
Utility expense (1,150)
Accrued salaries <u> (8,100) </u>
Net income 35,750
Dividend paid <u> (1,050) </u>
Retained earnings <u> 34,700 </u>
2. Prepare the statement of changes in stockholders' equity
Milea Inc.
Statement of changes in stockholders' equity
For the Year ended 31 December Year 1
<u>Details Amount ($) </u>
Common stock 13,500
Retained earnings <u> 34,700 </u>
Stockholders' equity <u> 48,200 </u>
3. Prepare the balance sheet as of December 31.
Milea Inc.
Balance Sheet
As of 31 December Year 1
<u>Details $ </u>
<u>Assets</u>
<u>Current Assets</u>
Ending cash balance 47,840
Accounts receivable ($45,000 - $36,540) <u> 8,460 </u>
Total assets <u> 56,300 </u>
Equity and Liabilities
Stockholders' equity 48,200
<u>Liabilities</u>
<u>Current liabilities</u>
Accrued salaries <u> 8,100 </u>
Total Equity and Liabilities <u> 56,300 </u>
4. Prepare the statement of cash flows for the Year 1 accounting period.
Milea Inc.
Statement of Cash Flows
For the Year ended 31 December Year 1
<u>Details $ $ </u>
Net income 35,750
Adjustment to reconcile net income:
(Increase) decrease in current assets:
Accounts receivable ($45,000 - $36,540) (8,460)
Increase (decrease) in current liabilities:
Accrued salaries <u> 8,100 </u>
Net cash from operating activities 35,390
<u>Cash flow from financing activities:</u>
Common stock 13,500
Dividend paid <u> (1,050) </u>
Net cash from financing activities <u> 12,450 </u>
Net cash generated 47,840
Beginning cash balance <u> 0 </u>
Ending cash balance <u> 47,840 </u>