Preparing a financial statement with errors
The following financial statements are available for SHERWOOD REAL ESTATE COMPANY:
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 Stockholders’ Equity
Capital stock.. . $ 10,000
Retained earnings.. . 5,071,300
Total stockholders’ equity. . 5,081,300
Total liabilities and
Total assets.. . $11,181,300 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.
Prepare financial statements for Sherwood Company showing what its total assets, liabilities, stockholders’ equity, and income really are with the sale of real estate removed.
Here is what I have gathered Total assets _ $7,801,300