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