NORTHWEST SALES Transactions for Year 1: 1. Cash received from sale of stock. 2. Purchase merchandise for cash. 3a.Cash sales. 3b.Credit card sales (4% service fee). 30.Sales on account. 3d Cost of Goods Sold 4. Collected receivables from credit card sales. 5. Collected accounts receivable. 6. Selling and administrative expenses. 7. A/R determined uncollectible. 200,000 900,000 520,000 380,000 300,000 710,000 ? 210,000 190,000 5% $ $ P07-24A Balance Sheet Stmt of Cash Flows Income Statement Assets Liabilities Stk. Equity Accounts Receivable Allowance for Doubtful Acocunts Cash Inventory Acconts Common Retained Payable Stock Earnings Revenue Expenses Net Income Event Beg Bal 1 2 3a 3b 30 3d 4 5 6 7 Ending Bal Requirement b. NORTHWEST SALES Income Statement For the Year Ended Year 1 Sales Revenue Cost of Goods Sold Gross Margin Operating Expenses Credit Card Expense Selling and Administrative Expenses Uncollectible Accounts Expense Total Operating Expenses Net Income NORTHWEST SALES Statement of Changes in Stockholders 'Equity For the Year Ended Year 1 Beginning Common Stock Plus: Stock Issued Ending Common Stock Beginning Retained Earnings Plus: Net Income Ending Retained Earnings Total Stockholders' Equity = NORTHWEST SALES Balance Sheet As of December 31, Year 1 Assets Cash Accounts Receivable Less: Allowance for Doubtful Accounts Merchandise Inventory Total Assets Liabilities Stockholders' Equity Common Stock Retained Earnings Total Stockholders' Equity Total Liabilities and Stockholders' Equity NORTHWEST SALES Statement of Cash Flows For the Year Ended December 31, Year 1 Cash Flows from Operating Activities: Inflow from Customers Outflow for Inventory Outflow for Expenses Net Cash Flow for Operating Expenses - Cash Flows from Investing Activities NORTHWEST SALES Statement of Cash Flows For the Year Ended December 31, Year 1 Cash Flows from Operating Activities: Inflow from Customers Outflow for Inventory Outflow for Expenses Net Cash Flow for Operating Expenses = Cash Flows from Investing Activities Cash Flows from Financing Activities: Inflow from Stock Issued Net Cash Flow from Financing Activities Net Change in Cash Plus: Beginning Cash Balance Ending Cash Balance