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_forwardRead 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_forward
- Please complete section (a).arrow_forwardOn March 1, Pearl Industries sold merchandise on account to Amelia Company for $30,300, terms 2/10, net 45. On March 6, Amelia returns merchandise with a sales price of $1,200. On March 11, Pearl Industries receives payment from Amelia for the balance due. Prepare journal entries to record the March transactions on Pearl Industries's books. (You may ignore cost of goods sold entries and explanations.) (Credit account titles are automatically indented when amount is entered. Do not indent manually. Record journal entries in the order presented in the problem.) Date Account Titles and Explanation Debit Credit Mar. 11arrow_forwardLloyd Gurango Co. completed the following sales transactions during the month of June 2019. All credit sales have terms of 3/10, n/30 and all invoices are dates as at the transaction date. June 1 Sold merchandise on account to KRA Company, P32 000. Invoice number 377 Sold merchandise on account to LRM Trading, P54 000. Invoice number 378. Sold P46 000 of merchandise for cash. Received payment from KRA Company, less discounts. Received payment from LRM Trading, less discounts. Sold merchandise to JPT Store on account, P62 000. Invoice number 379. 6. Borrowed P30 000 from the Unlad Bank issuing a 10% note payable due in 3 JPT Store returned P11 000 of merchandise from the June 13 sale. Sold merchandise to NOV Convenience Store on account, P17 000. Invoice months number 380. Collected amount due from JPT Store less returns and discounts. 16 Received P6 000 from NOV Convenience Store. Sold goods on account to LPR Co, P34 000. Invoice number 381 347935arrow_forward
- Prepare the journal entries to record the following transactions on Wildhorse Company’s books using a perpetual inventory system. (a) On March 2, Wildhorse Company sold $915,000 of merchandise on account to Novak Company, terms 2/10, n/30. The cost of the merchandise sold was $597,000. (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 0 for the amounts.) Account Titles and Explanation Debit Credit enter an account title to record credit sale enter a debit amount enter a credit amount enter an account title to record credit sale enter a debit amount enter a credit amount (To record credit sale) enter an account title to record cost of merchandise sold enter a debit amount enter a credit amount enter an account title to record cost of merchandise sold enter a debit amount…arrow_forwardOn May 18, Wildhorse Company sells $820 of merchandise on account with a cost of $460 to Windsor Supply. Prepare the entries for Wildhorse Company to record the sale. (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. List all debit entries before credit entries.) Date Account Titles and Explanation Debit Credit May 18 (To record the sales revenue.) Iarrow_forwardOn March 1, Lincoln sold merchandise on account to Marigold Company for $29,000, terms 1/10, net 45. On March 6, Marigold returns merchandise with a sales price of $2,400. On March 11, Lincoln receives payment from Marigold for the balance due. Prepare journal entries to record the March transactions on Lincoln's books. (You may ignore cost of goods sold entries and explanations.) (Credit account titles are automatically indented when amount is entered. Do not indent manually. Record journal entries in the order presented in the problem.) Date Account Titles and Explanation Debit UND Creditarrow_forward
- During 2021, your company completed the following summarized transactions. Prepare journal entries for the following events. 1. Your company sold $60,000 of merchandise to various customers for $150,000 on account, terms 2/10, n/30. Assume your company uses a PERIODIC inventory system and the GROSS method of discounts. 2. Accounts from transaction “#1." above for which the original amount was $70,000 were collected within the 10 day period. 3. Accounts from transaction "#1." above for which the original amount was $40,000 were collected 27 days after the sale. 4. One customer from transaction “#1" above returned a product which cost $410 and had been sold for $1,000. This customer had NOT paid his account so you credited his account. On December 1, 2021, you loaned $80,000 to another company and received a nine- month, 6% note. 5. 6. Your company wrote off $2,100 of past due accounts receivable. 7. At the end of the year, your company estimated bad debts would be 1% of GROSS sales for…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_forwardDarlington Company entered into the following business events during its first month of operations. The company uses the perpetual inventory system. 1) The company purchased $13,200 of merchandise on account under terms 3/10, n/30. 2) The company returned $2,700 of merchandise to the supplier before payment was made. 3) The liability was paid within the discount period. 4) All of the merchandise purchased was sold for $20,400 cash. What effect will the return of merchandise to the supplier in event (2) have on Darlington's financial statements? Multiple Choice O Assets and liabilities decrease by $2,700. Assets and stockholders' equity decrease by $2,700. Assets and liabilities decrease by $2,619. None. It is an asset exchange transaction.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