Concept explainers
The following
Tile, Etc. had the following transactions in 2018:
- 1. Purchased merchandise on account for $580,000.
- 2. Sold merchandise that cost $420,000 for $890,000 on account.
- 3. Sold for $245,000 cash merchandise that had cost $160,000.
- 4. Sold merchandise for $190,000 to credit card customers. The merchandise had cost $96,000. The credit card company charges a 4 percent fee.
- 5. Collected $620,000 cash from
accounts receivable . - 6. Paid $610,000 cash on accounts payable.
- 7. Paid $145,000 cash for selling and administrative expenses.
- 8. Collected cash for the full amount due from the credit card company (see item 4).
- 9. Loaned $60,000 to J. Parks. The note had an 8 percent interest rate and a one-year term to maturity.
- 10. Wrote off $7,500 of accounts as uncollectible.
- 11. Made the following
adjusting entries :- (a) Recorded uncollectible accounts expense estimated at 1 percent of sales on account.
- (b) Recorded seven months of accrued interest on the note at December 31, 2018 (see item 9).
Required
- a. Organize the transaction data in accounts under an
accounting equation. - b. Prepare an income statement, a statement of changes in stockholders’ equity, a
balance sheet , and a statement ofcash flows for 2018.
a.
Organize the transaction data in accounts under an accounting equation.
Explanation of Solution
Percentage of sales method: Credit sales are recorded by debiting (increasing) accounts receivable account. The bad debts is a loss incurred out of credit sales, hence uncollectible accounts can be estimated as a percentage of credit sales or total sales.
It is a method of estimating the bad debts (expected loss on extending credit), by multiplying the expected percentage of uncollectible with the total amount of net credit sale (or total sales) for a specific period. Under percentage of sales method, estimated bad debts would be treated as a bad debt expense of the particular period.
Horizontal statements model: The model that represents all the financial statements, balance sheet, income statement, and statement of cash flows in one table in a horizontal form, is referred to as, horizontal statements model.
Organize the transaction data in accounts under an accounting equation.
Table (1)
Working note:
(1) Calculate the amount of credit card sales made to customers:
The merchandise sold to credit card customers for $190,000 and the company charges a fee of 4% on sales. So, the credit card expense is
(2) Calculate the amount for uncollectible accounts expense:
Calculate the amount of interest receivable:
Given: The loan amount is $60,000 and the rate of interest is 8%. So the total interest income is calculated as follows:
b.
Prepare an income statement, statement of changes in stockholders’ equity, a balance sheet, and a statement of cash flows for 2018.
Explanation of Solution
Income statement: The financial statement which reports revenues and expenses from business operations and the result of those operations as net income or net loss for a particular time period is referred to as income statement.
Prepare the income statement.
Incorporation TE | ||
Income statement | ||
For the year ended December 31, 2018 | ||
Particulars | Amount | Amount |
Revenue | ||
Sales revenue | $1,325,000 | |
Less: Cost of goods sold | $676,000 | |
Gross profit | $649,000 | |
Less: Operating Expenses | ||
Credit card expenses | $7,600 | |
Selling and administrative expenses | $145,000 | |
Uncollectible accounts expense | $8,900 | |
Total operating income | ($161,500) | |
Operating income | $487,500 | |
Add: Non-operating items | ||
Interest revenue | $2,800 | |
Net income | $490,300 |
Table (2)
Statement of changes in the stockholders’ equity: This statement reflects whether the components of stockholders’ equity have increased or decreased during the period.
Prepare the statement of changes in stockholders’ equity.
Incorporation TE | ||
Statement of changes in stockholders’ equity | ||
For the year ended December 31, 2018 | ||
Particulars | Amount | Amount |
Beginning common stock | $450,000 | |
Add: Common stocks issued | $0 | |
Ending common stock | $450,000 | |
Beginning retained earnings | $97,000 | |
Add: Net income | $490,300 | |
Less: Dividends | ($0) | |
Ending retained earnings | $587,300 | |
Total stockholders’ equity | $1,037,300 |
Table (3)
Balance sheet: Balance Sheet is one of the financial statements that summarize the assets, the liabilities, and the Shareholder’s equity of a company at a given date. It is also known as the statement of financial status of the business.
Prepare the balance sheet.
Incorporation TE | ||
Balance sheet | ||
As of December 31, 2018 | ||
Particulars | Amount | Amount |
Assets | ||
Cash | $342,400 | |
Accounts receivable | $387,500 | |
Less: Allowance for doubtful accounts | $19,400 | $368,100 |
Merchandise inventory | $329,000 | |
Interest receivable | $2,800 | |
Notes receivable | $60,000 | |
Total assets | $1,102,300 | |
Liabilities | ||
Accounts payable | $65,000 | |
Total liabilities | $65,000 | |
Stockholders’ equity | ||
Common stock | $450,000 | |
Retained earnings | $587,300 | |
Total stockholders' equity | $1,037,300 | |
Total liabilities and stockholders' equity | $1,102,300 |
Table (4)
Statement of cash flows: This statement reports all the cash transactions involves for inflow and outflow of cash, and the result of these transactions is reported as an ending balance of cash at the end of reported period.
Prepare the statement of cash flows.
Incorporation TE | ||
Statement of cash flow | ||
For the year December 31, 2018 | ||
Particulars | Amount | Amount |
Cash flow from operating activities: | ||
Inflow from customers (4) | $1,047,400 | |
Outflow for inventory | ($610,000) | |
Outflow for expenses | ($145,000) | |
Net cash flow from operating activities | $292,400 | |
Cash flow from investing activities | ||
Outflow for notes receivable | ($60,000) | |
Net cash flow from investing activities | ($60,000) | |
Cash flow from financing activities | $0 | |
Net change in cash | $232,400 | |
Add: Beginning cash balance | $110,000 | |
Ending cash balance | $342,400 |
Table (5)
Working note:
(4) Calculate the amount of inflow from customers.
Want to see more full solutions like this?
Chapter 5 Solutions
Survey Of Accounting
- Toby Company had the following sales transactions for March: Mar. 6Sold merchandise on account to Osbourne, Inc., invoice no. 1128, 563.17. 14Sold merchandise on account to Ortiz Company, invoice no. 1129, 823.50. 20Sold merchandise on account to Bailey Corporation, invoice no. 1130, 2,350.98. 24Sold merchandise on account to Shannon Corporation, invoice no. 1131, 1,547.07. Assume that Toby Company had beginning balances on March 1 of 3,569.80 (Sales 411) and 2,450.39 (Accounts Receivable 113). Record the sales of merchandise on account in the sales journal (page 24) and then post to the general ledger.arrow_forwardGuardian Services Inc. had the following transactions during the month of April: a. Record the June purchase transactions for Guardian Services Inc. in the following purchases journal format: b. What is the total amount posted to the accounts payable and office supplies accounts from the purchases journal for April? c. What is the April 30 balance of the Officemate Inc. creditor account assuming a zero balance on April 1?arrow_forwardPrepare the journal entries to record the following transactions on Ivanhoe Company's books using a perpetual inventory system. (a) On March 2, Ivanhoe Company sold $840,000 of merchandise on account to Sarasota Company, terms 3/10, n/30. The cost of the merchandise sold was $603,000. (List all debit entries before credit entries. Credit account titles are automatically indented when amount is entered. Do not indent manually. If no entry is required, select "No Entry" for the account titles and enter O for the amounts.) Account Titles and Explanation (To record credit sale) (To record cost of merchandise sold) Debit Creditarrow_forward
- Read through the information below for selected transactions during the month of December, 2021 and prepare the required jounal entry to record the transaction. Post each of the entries below to the general ledger T-accounts attached . Sold Merchandise for $5,000 to Lee Corp on account on December 9. Cost of the merchandise was $3,390 and the terms of the sale were 1/15, n/30.arrow_forwardPlease complete section (a).arrow_forwardOn June 21, Marble Company purchased goods from Steel Company for $30,000, terms 2/10, n/30. The invoice was paid on June 27. The company uses a perpetual inventory system and records purchases gross. The June 27 journal entry to record payment of the account would include: Select one: a credit to Cash for $30,000. a credit to Inventory for $600. a credit to Purchases Discounts for $600. a debit to Accounts Payable for $29,400.arrow_forward
- On February 6, Blossom Home sold $98,500 of merchandise to A1 Interiors Company, terms 2/10, net/30. The cost of the merchandise sold was $72,000. On February 8, A1 returned $19,700 of the merchandise purchased on February 6. The cost of the merchandise returned was $14,700. On February 16 Blossom Home received the balance due from A1. Prepare the journal entries to record the above transactions on Blossom Home Company's books using a perpetual inventory system. (Credit account titles are automatically indented when the amount is entered. Do not indent manually. Record journal entries in the order presented in the problem. List debit entries before credit entries.) Date Account Titles and Explanation (To record credit sale) (To record cost of goods sold) (To record goods returned) (To record cost of goods returned) Debit Creditarrow_forwardRestin Co. uses the gross method to record sales made on credit. On June 1, 2017, it made sales of $50,000 with terms 3/15, n/45. On June 12, 2017, Restin received full payment for the June 1 sale. Prepare the required journal entries for Restin Co.arrow_forwardOn December 22, Travis Company purchased merchandise on account from a supplier for $13,200, terms 2/10, net 30. Travis Company paid for the merchandise within the discount period on December 31. Required: Under a perpetual inventory system, record the journal entries required for the above transactions. Refer to the Chart of Accounts for exact wording of account titles. Chart of Accounts CHART OF ACCOUNTS Travis Company General Ledger ASSETS 110 Cash 120 Accounts Receivable 125 Notes Receivable 130 Merchandise Inventory 131 Estimated Returns Inventory 140 Supplies 142 Prepaid Insurance 180 Land 190 Equipment 191 Accumulated Depreciation LIABILITIES 210 Accounts Payable 216 Salaries Payable 221 Sales Tax Payable 222 Customers Refunds Payable 231 Unearned Rent 241 Notes Payable EQUITY 310 Common Stock 311 Retained Earnings 312 Dividends 313 Income Summary REVENUE…arrow_forward
- Landon Jewelers uses the perpetual inventory system. On April 2, Landon sold merchandise with a cost of $3,500 for $8,000 to a customer on account with terms of 1/15, n/30. The journal entry to record the cost of goods sold would be:arrow_forwardOn March 2, Cullumber Company sold $ 884,000 of merchandise on account to Riverbed Company, terms 2/10, n/30. The cost of the merchandise sold was $616,000. (Credit account titles are automatically indented when amount is entered. Do not indent manually.) Account Titles and Explanation Debit Credit List of Accounts On March 6, Riverbed Company returned $ 88,400 of the merchandise purchased on March 2. The cost of the returned merchandise was $ 55,600. (Credit account titles are automatically indented when amount is entered. Do not indent manually.) Account Titles and Explanation Debit Credit List of Accounts On March 12, Cullumber Company received the balance due from Riverbed Company. (Credit account titles are automatically indented when amount is entered. Do not indent manually.) Account Titles and Explanation Debit Creditarrow_forwardOn March 1, Sally Co. sold merchandise to Buck Co. on account, $58,900, terms 2/15, n/30. The cost of the merchandise sold is $35,200. The merchandise was paid for on March 14. Assume all discounts are taken. Required: Journalize the entries for Sally Co. and Buck Co. for the sale, purchase, and payment of amount due. Refer to the chart of accounts for the exact wording of the account titles. CNOW journals do not use lines for journal explanations. Every line on a joumal page is used for debit or credit entries. CNOW journals will automatically indent a credit entry when a credit amount is entered.arrow_forward
- College Accounting (Book Only): A Career ApproachAccountingISBN:9781337280570Author:Scott, Cathy J.Publisher:South-Western College PubFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781337272124Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage Learning