Prepare financial statements

Reference no: EM1360984

Balance Sheet

Assets Liabilities
Cash . . . . . . . . . . . . . . $ 1,300 Accounts payable . . . . . . . . $ 100,000
Receivable from sale . . Mortgage payable . . . . . . . 6,000,000
of real estate . . . . . . 5,000,000 Total liabilities . . . . . . . . . . $ 6,100,000
Interest receivable* . . . 180,000
Real estate properties . 6,000,000
Total assets . . . . . . . . $11,181,300

Stockholders' Equity

Capital stock . . . . . . . . . . . $ 10,000
Retained earnings . . . . . . 5,071,300
Total stockholders' equity . . 5,081,300
Total liabilities and stockholders' equity . . . . . . . . $11,181,300

*Interest Receivable applies to Receivable from sale of real estate.

Income Statement
Gain on sale of real estate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $3,200,000
Interest income* . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 180,000
Total revenues . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $3,380,000
Expenses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1,200,000
Net income . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $2,180,000

*Interest Income applies to Receivable from sale of real estate.

Sherwood Company is using these financial statements to entice investors to buy stock in the company. However, a recent FBI investigation revealed that the sale of real estate was a fabricated transaction with a fictitious company that was recorded to make the financial statements look better. The sales price was $5,000,000 with a zero cash down payment and a $5,000,000 receivable. Pre pare financial statements for Sherwood Company showing what its total assets, liabilities, stockholders' equity, and income really are with the sale of real estate removed.

Reference no: EM1360984

Questions Cloud

Consequences of avoiding stress management : What are the consequences of avoiding stress management? Consider all six dimensions of wellness.

Discuss what will happen in this market as it moves to a new : Discuss what will happen in this market as it moves to a new equilibrium. If a hard breeze eliminates Brazil's premium coffee corp, what will happen to the price of premium coffee.

Related and unrelated diversification : Please provide some example of partnering strategies (entering new industries) such as Joint Ventures or Acquisitions

Workplace violence incident : A customer gets injured during a bank robbery by a robber who was not a former or current employee of the bank. Is it considered a workplace-violence incident? Explain briefly.

Prepare financial statements : Sherwood Corporation is using these financial statements to entice investors to purchase stock in the company. However, a recent FBI investigation revealed that the sale of real estate was a fabricated transaction with a fictitious Corporation.

What conditions might the justice department approve : Under what conditions might the Justice Department approve a merger between two companies that operate in an industry with a premerger Herfindahl-Hirschman index of 2,900 if the postmerger index is expected to increase by 225.

Employment practices liability insurance : In what ways might the HR professional respond and, which of these would you recommend

Elucidate how banks and individuals can use covered interest : Elucidate how banks and individuals can use "covered interest arbitrage" to protect themselves when they make international financial investments.

What criteria must a successful policy model include : How can public policy be viewed as the "preferences and values of a governing elite and compare and contrast incremental and rational methods of policy making? Include examples of each model.

User Account

All Pages