In: Accounting
Davidson Co. had the following transactions in 2017:
- The business was started when it acquired $200,000 in cash
from the issuance of common stock
- The company purchased $900,000 of merchandise throughout the
year
- During the year, the Company sold merchandise for $1,200,000
(broken out as follows):
- $ 520,000 Cash Sales
- 380,000 Credit Card Sales - The Credit Card Company charges a 4%
service fee
- 300,000 Sales on Account
$ 1,200,000
- The merchandise sold was pulled from merchandise inventory and
totaled $710,000
- The company collected all of the sales from the credit card
receivable
- The company collected $210,000 of Accounts Receivable
- The company paid $190,000 cash for selling and administrative
expenses
- Determined that 5% of the ending accounts receivable balance
would be uncollectible
REQUIRED
Show the effects of each of the transactions on the elements of the
financial statements, using a traditional horizontal
statements model like the one shown below.Use a "+" for an
increase, "-" for a decrease and "N/A" for No effect.
Balance Sheet |
Income Statement |
Statement of cash flows |
|||||||
Assets |
Liabilities |
Shareholders’ equity |
Rev. |
Exp. |
Net inc. |
||||
Cash |
Acc.rec. |
Inv. |
Acc. pay. |
C. stock |
Ret. Earn. |
||||
200000 |
NA |
NA |
NA |
200000 |
NA |
NA |
NA |
NA |
200000 FA |
NA |
NA |
900000 |
900000 |
NA |
NA |
NA |
NA |
NA |
NA |
520000 |
NA |
NA |
NA |
NA |
520000 |
520000 |
NA |
520000 |
520000 OA |
380000 |
NA |
NA |
NA |
NA |
380000 |
380000 |
NA |
380000 |
380000 OA |
15200 |
NA |
NA |
NA |
NA |
15200 |
15200 |
NA |
15200 |
15200 OA |
(15200) |
NA |
NA |
NA |
NA |
(15200) |
NA |
15200 |
(15200) |
(15200) OA |
NA |
300000 |
NA |
NA |
NA |
300000 |
300000 |
NA |
300000 |
NA |
NA |
NA |
(710000) |
NA |
NA |
(710000) |
NA |
710000 |
(710000) |
NA |
210000 |
(210000) |
NA |
NA |
NA |
NA |
NA |
NA |
NA |
210000 OA |
(190000) |
NA |
NA |
NA |
NA |
(190000) |
NA |
190000 |
(190000) |
(190000) OA |
NA |
(4500) |
NA |
NA |
NA |
(4500) |
NA |
4500 |
(4500) |
NA |
1120000 |
85500 |
190000 |
900000 |
200000 |
295500 |
1215200 |
919700 |
295500 |
1120000 |
Note;
1. Uncollectible will be calculated as follow;
(300000 – 210000) * 0.05 = 4500