Year 1 Transaction List: 1. Acquired $550,000 by signing a note payable with a local bank 2. Sold 25,000 shares of $22 Common Stock for $1,500,000 3. Purchased Equipment $200,000 4. Purchased Inventory on Account - 25,000 units at $1.15 per unit 5. Sold 15,000 units at $3.50 on Account 6. COGS for Sales on Account 7. Collect $70,000 on Account 8. Paid $17,250 of Accounts Payable 9. Purchased Inventory on Account - 170,000 Units at $1.50 per unit 10. Sold 175,000 units at $3.50 on Account 11. COGS for Sales on Account 12. Collect $472,500 on Account 13. Paid $118,600 of Accounts Payable 14. Purchased Inventory on Account - 275,000 Units at $1.45 per unit 15. Sold 200,000 units at $3.50 on Account 16. COGS for Sales on Account 17. Collect $735,000 on Account 18. Paid $294,150 of Accounts Payable 19. Purchased Inventory on Account - 300,000 Units at $1.15 per unit 20. P-id Sales & Marketing Expenses of $30,000 21. Paid Operating Expenses of $75,708 22. Paid Wage Expense of $40,000 23. Paid Product Line Research & Development Expenses of $150,000 24. Paid Advertising Expenses of $87,500 25. Made the yearly required payment on the note payable. The note carries a 7% interest rate and requires payments of $50,000 plus interest each December 31. 26. Record Yr.1 Depreciation on Equipment with Salvage Value of $38,000 & useful life of 7 Yrs 27. Declared a $10,000 cash dividend for stockholders 28. Paid a $10,000 cash dividend for stockholders B D 1 1 2 3 Income Statement Year 1 2 3 4 Sales Revenue 5 Less: Cost of Goods Sold 6 Gross Margin 7 8 Less: Expenses 9 Sales & Marketing 10 Operating Costs 11 Wages 12 Research & Development Expense 13 Advertising Expense 14 Depreciation Expense 15 Interest Expense 16 Total Operating Expenses 17 28 Net Income (Loss) 19 20 -1 N 1 2 Balance Sheet Year 1 3 5 Assets 6 Cash 7 Accounts Receivable & Inventory 9 Equipment 10 Less: Accumulated Depreciation 11 12 13 Total Assets 15 Liabilities 16 Accounts Payable 17 18 19 $ 20 Total Liabilities 21 22 Stockholders Equity 23 $ 25 26 Total Stockholders Equity $ 27 28 29 Total Liabilities and Stockholders Equity $ 30