Question

Sage Inc. experienced the following transactions for 2018, its first year of operations:

1. Issued common stock for $110,000 cash.
2. Purchased $205,000 of merchandise on account.
3. Sold merchandise that cost $164,000 for $326,000 on account.
4. Collected $292,000 cash from accounts receivable.
5. Paid $185,000 on accounts payable.
6. Paid $54,000 of salaries expense for the year.
7. Paid other operating expenses of $70,000.
8. Sage adjusted the accounts using the following information from an accounts receivable aging schedule:

Number of Days Past Due	Amount			Percent Likely to Be Uncollectible	Allowance Balance
Current	$	20,400		0.01
0–30		8,500		0.05
31–60		1,700		0.10
61–90		1,700		0.20
Over 90 days		1,700		0.50

b. Prepare the income statement, statement of changes in stockholders’ equity, balance sheet, and statement of cash flows for Sage Inc. for 2018.

SAGE INC.
Balance Sheet
As of the End of the Year 2018
Assets
not attempted		not attempted
not attempted	not attempted
not attempted	not attempted	0
not attempted		not attempted
Total assets		$0
Liabilities
not attempted	not attempted
not attempted	not attempted
Total liabilities		0
Stockholders’ equity
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
Total stockholders’ equity		0
Total liabilities and stockholders’ equity		$0

SAGE INC.
Statement of Cash Flows
For the Year Ended 2018
Cash flows from operating activities:
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
not attempted	not attempted
Net cash flow from operating activities		$0
Cash flows from investing activities		not attempted
Cash flows from financing activities
not attempted	not attempted
not attempted	not attempted
Net cash flows from financing activities		0
Net change in cash		0
not attempted		not attempted
Ending cash balance		$0

3. What is the net realizable value of the accounts receivable at December 31, 2018?

Net realizable value

Answer 1

	a.)	Number of Days Past Due	Amount $	Percent Likely to Be Uncollectible	Allowance Balance $
		Current	20,400	0.01	204
		0–30	8,500	0.05	425
		31–60	1,700	0.1	170
		61–90	1,700	0.2	340
		Over 90 days	1,700	0.5	850
		Total	34,000		1,989
	b.)	SAGE INC.
		Income Statement	Amount $
		Sales	326,000
		Less: Cost of goods sold	164,000
		Gross Profit	162,000
		Less: Salaries Expense	54,000
		Less: Bad Debt Expense	1,989
		Less: Other operating expenses	70,000
		Net Profit	36,011
		SAGE INC.
		Statement of Change in Stockholders' Equity
			Common Stock	Retained earnings	Total $
		On January 1,2018	-	-	-
		Add: Net Profit	-	36,011	36,011
		Add: Issued during 2018	110,000	-	110,000
		On December 31,2018	110,000	36,011	146,011
		SAGE INC.
		Balance Sheet
		As of the End of the Year 2018	Amount $
		Assets
		Cash( 110,000 + 292,000 - 185,000 - 54,000 - 70,000 )	93,000
		Accounts Receivable (net of allowance )	32,011
		(326,000 - 292,000 - 1,989 )
		Merchandise Inventory (205,000 - 164,000 )	41,000
		Total assets	166,011
		Liabilities
		Accounts Payable	20,000
		(205,000 - 185,000 )
		Total liabilities	20,000
		Stockholders’ equity
		Common Stock	110,000
		Retained earnings	36,011
		Total stockholders’ equity	146,011
		Total liabilities and stockholders’ equity	166,011
		SAGE INC.
		Statement of Cash Flows
		For the Year Ended 2018	Amount $		ekkarill92 Next > < Previous Related Solutions Sage Inc. experienced the following transactions for 2018, its first year of operations: Issued common stock... Sage Inc. experienced the following transactions for 2018, its first year of operations: Issued common stock for $100,000 cash. Purchased $200,000 of merchandise on account. Sold merchandise that cost $154,000 for $306,000 on account. Collected $276,000 cash from accounts receivable. Paid $180,000 on accounts payable. Paid $48,000 of salaries expense for the year. Paid other operating expenses of $64,000. Sage adjusted the accounts using the following information from an accounts receivable aging schedule: Number of Days Past Due Amount Percent... Sage Inc. experienced the following transactions for 2018, its first year of operations: Issued common stock... Sage Inc. experienced the following transactions for 2018, its first year of operations: Issued common stock for $110,000 cash. Purchased $205,000 of merchandise on account. Sold merchandise that cost $164,000 for $326,000 on account. Collected $292,000 cash from accounts receivable. Paid $185,000 on accounts payable. Paid $54,000 of salaries expense for the year. Paid other operating expenses of $70,000. Sage adjusted the accounts using the following information from an accounts receivable aging schedule: Number of Days Past Due Amount Percent... Sage Inc. experienced the following transactions for Year 1, its first year of operations: Issued common... Sage Inc. experienced the following transactions for Year 1, its first year of operations: Issued common stock for $110,000 cash. Purchased $200,000 of merchandise on account. Sold merchandise that cost $160,000 for $318,000 on account. Collected $278,000 cash from accounts receivable. Paid $180,000 on accounts payable. Paid $60,000 of salaries expense for the year. Paid other operating expenses of $76,000. Sage adjusted the accounts using the following information from an accounts receivable aging schedule: Number of Days Past Due Amount... Sage Inc. experienced the following transactions for Year 1, its first year of operations: Issued common... Sage Inc. experienced the following transactions for Year 1, its first year of operations: Issued common stock for $90,000 cash. Purchased $195,000 of merchandise on account. Sold merchandise that cost $162,000 for $322,000 on account. Collected $292,000 cash from accounts receivable. Paid $175,000 on accounts payable. Paid $66,000 of salaries expense for the year. Paid other operating expenses of $82,000. Sage adjusted the accounts using the following information from an accounts receivable aging schedule: Number of Days Past Due Amount... Sage Inc. experienced the following transactions for Year 1, its first year of operations: Issued common... Sage Inc. experienced the following transactions for Year 1, its first year of operations: Issued common stock for $120,000 cash. Purchased $200,000 of merchandise on account. Sold merchandise that cost $154,000 for $306,000 on account. Collected $274,000 cash from accounts receivable. Paid $180,000 on accounts payable. Paid $56,000 of salaries expense for the year. Paid other operating expenses of $72,000. Sage adjusted the accounts using the following information from an accounts receivable aging schedule: Number of Days Past Due Amount... Roth Inc. experienced the following transactions for Year 1, its first year of operations: Issued common... Roth Inc. experienced the following transactions for Year 1, its first year of operations: Issued common stock for $80,000 cash. Purchased $245,000 of merchandise on account. Sold merchandise that cost $166,000 for $330,000 on account. Collected $276,000 cash from accounts receivable. Paid $230,000 on accounts payable. Paid $54,000 of salaries expense for the year. Paid other operating expenses of $43,000. Roth adjusted the accounts using the following information from an accounts receivable aging schedule:    Number of Days Past Due... Roth Inc. experienced the following transactions for Year 1, its first year of operations: Issued common... Roth Inc. experienced the following transactions for Year 1, its first year of operations: Issued common stock for $80,000 cash. Purchased $225,000 of merchandise on account. Sold merchandise that cost $168,000 for $334,000 on account. Collected $282,000 cash from accounts receivable. Paid $210,000 on accounts payable. Paid $64,000 of salaries expense for the year. Paid other operating expenses of $53,000. Roth adjusted the accounts using the following information from an accounts receivable aging schedule:    Number of Days Past Due... Milea Inc. experienced the following events in 2018, its first year of operations: Milea Inc. experienced the following events in 2018, its first year of operations: Received $14,500 cash from the issue of common stock. Performed services on account for $45,000. Paid the utility expense of $1,200. Collected $30,150 of the accounts receivable. Recorded $7,100 of accrued salaries at the end of the year. Paid a $1,100 cash dividend to the stockholders. Prepare the income statement, statement of changes in stockholders’ equity, balance sheet, and statement of cash flows for the 2018 accounting... Mark’s Consulting experienced the following transactions for 2018, its first year of operations, and 2019. Assume... Mark’s Consulting experienced the following transactions for 2018, its first year of operations, and 2019. Assume that all transactions involve the receipt or payment of cash. Transactions for 2018 Acquired $75,000 by issuing common stock. Received $110,000 cash for providing services to customers. Borrowed $18,000 cash from creditors. Paid expenses amounting to $55,000. Purchased land for $35,000 cash. Transactions for 2019 Beginning account balances for 2019 are: Cash $ 113,000 Land 35,000 Notes payable 18,000 Common stock 75,000 Retained earnings... Mark’s Consulting experienced the following transactions for 2018, its first year of operations, and 2019. Assume... Mark’s Consulting experienced the following transactions for 2018, its first year of operations, and 2019. Assume that all transactions involve the receipt or payment of cash. Transactions for 2018 Acquired $75,000 by issuing common stock. Received $125,000 cash for providing services to customers. Borrowed $20,000 cash from creditors. Paid expenses amounting to $55,000. Purchased land for $30,000 cash. Transactions for 2019 Beginning account balances for 2019 are: Cash $ 135,000 Land 30,000 Notes payable 20,000 Common stock 75,000 Retained earnings... ADVERTISEMENT Subjects Accounting Advanced Math Anatomy and Physiology Biology Chemistry Civil Engineering Computer Science Economics Electrical Engineering Finance History Math Mechanical Engineering Operations Management Physics Psychology Statistics and Probability Nursing Other ADVERTISEMENT Latest Questions What should you do when identifying and discussing future computing needs? A: A child, hunting for his favorite wooden horse, is running on the ground around the... Employment Experiences The majority of employee development occurs through job experiences that include the day-to-day activities... 30. What does an economy need in order to keep prices low, offer consumers a wide... 35. Nonconstant Growth Storico Co. just paid a dividend of $3.35 per share. The company will... For the diprotic weak acid H2A, Ka1 = 3.8 × 10-6 and Ka2 = 8.2 ×... Bernice Ledbetter, a faculty member at Pepperdine University, says "The outcome of the trial sends a... ADVERTISEMENT About @ 2020 WizEdu