Problem- The following accounts were taken from the ledger of Dada Merchandising as of May 31, 2012; Required: 1. Income Statement with supporting notes Inventory, May 1 Inventory, May 31 Office Supplies Used Office Supplies Inventory Store Supplies Used Store Supplies on Hand Freight In Freight Out Dividend Income D MERCHANDISING 30,000 80,000 INCOME STATEMENT 5,000 6,000 4,000 6.000 FOR THE YEAR ENDED MAY 31, 2012 PARTICULARS AMOUNT AMOUNT REVENUE 1,000 2,000 4,000 600,000.00 (3,600.00) (30,000.00) SALES LESS: SALES DISCOUNT LESS: SALES RETURN AND ALLOWANCES NET SALES 566,400.00 6,000 3,000 Rent Income Interest Expense OTHER INCOME Purchases 350.000 4,000.00 6,000.00 DIVIDEND INCOME 20,000 3,000 25,000 15,000 3.000 300.000 RENT INCOME TOTAL REVENUE AND INCOME (a) Purchase Returns and Allowances Purchase Discount 576,400.00 Accounts Payable Notes Payable Taxes Payable Mortgage Payable Miscellaneous Selling Expenses Miscellaneous General Expenses Postage and Telegraph Sales Salaries Office Salaries Advertising Expense Insurance- Office Building Insurance- Store Building Heat, Light and Power Rent Expense Bad Debts Depreciation- Store Building Depreciation- Office Building COST OF SALES INVENTORY, MAY 1 PURCHASES 30,000.00 350,000.00 1,000.00 (3,000.00) (20,000.00) (80,000.00) ADD: FREIGHT INI LESS: PURCHASE DISCOUNT 7,000 3,000 1,200 40,000 30,000 800 LESS: PURCHASE RETURN AND ALLOWANCES LESS: INVENTORY, MAY 31 COST OF SALES (b) 278,000.00 OPERATING EXPENSES 2,000.00 5,000.00 3,000.00 20,000.00 15,000.00 1,500.00 2,000.00 7,000.00 3,000.00 1,200.00 40,000.00 30,000.00 800.00 FREIGHT OUT SUPPLIES EXPENSE LOSS FROM SALE OF OFFICE BUILDING DEPRECIATION- STORE BUILDING 4,000 6.000 1,400 2,000 1,500 20,000 15,000 DEPRECIATION- OFFICE BUILDING BAD DEBTS RENT EXPENSES MISCELLANEOUS SELLING EXPENSES MISCELLANEOUS GENERAL EXPENSES POSTAGE AND TELEGRAPH SALES SALARIES OFFICE SALARIES ADVERTISING EXPENSE INSURANCE- OFFICE BUILDING INSURANCE- STORAGE BUILDING HEAT, LIGHT AND POWER INTEREST EXPENSE Cash 40.000 50.000 100,000 8,000 400,000 40,000 600,000 75,000 600.000 3,600 30,000 672,500 Notes Receivable Accounts Receivable 4,000.00 6,000.00 1,400.00 3,000.00 Allowance for Bad Debts Store Building Accumulated Depreciation- Store Building Office Building Accumulated Depreciation- Office Building Sales Sales Discounts Sales Returns and Allowances Dada, Capital TOTAL OPERATING EXPENSE (c) 144,900.00 NET PROFIT DURING THE MONTH 153,500.00

College Accounting, Chapters 1-27 (New in Accounting from Heintz and Parry)
22nd Edition
ISBN:9781305666160
Author:James A. Heintz, Robert W. Parry
Publisher:James A. Heintz, Robert W. Parry
Chapter14: Adjustments And The Work Sheet For A Merchandising Business
Section: Chapter Questions
Problem 4SEB: WORK SHEET EXTENSIONS FOR MERCHANDISE INVENTORY ADJUSTMENTS: PERIODIC INVENTORY SYSTEM The following...
icon
Related questions
Question

TRANSFORM IT TO FUNCTIONAL PRESENTATION USING THE FORMAT ON THE SECOND PICTURE

Problem- The following accounts were taken from the ledger of
Dada Merchandising as of May 31, 2012;
Required:
1. Income Statement with supporting notes
Inventory, May 1
Inventory, May 31
Office Supplies Used
Office Supplies Inventory
Store Supplies Used
Store Supplies on Hand
Freight In
Freight Out
Dividend Income
Rent Income
Interest Expense
Purchases
Purchase Returns and Allowances
Purchase Discount
Accounts Payable
Notes Payable
Taxes Payable
Mortgage Payable
Miscellaneous Selling Expenses
Miscellaneous General Expenses
Postage and Telegraph
Sales Salaries
Office Salaries
Advertising Expense
30,000
D MERCHANDISING
80,000
5,000
INCOME STATEMENT
FOR THE YEAR ENDED MAY 31, 2012
6,000
4,000
PARTICULARS
AMOUNT
AMOUNT
6,000
REVENUE
1,000
2,000
4,000
SALES
LESS: SALES DISCOUNT
LESS: SALES RETURN AND ALLOWANCES
NET SALES
600,000.00
(3,600.00)
(30,000.00)
566.400.00
6,000
3,000
OTHER INCOME
350,000
4,000.00
6,000.00
DIVIDEND INCOME
20,000
RENT INCOME
TOTAL REVENUE AND INCOME (a)
576,400.00
3,000
25,000
COST OF SALES
15,000
3,000
INVENTORY, MAY 1
30,000.00
PURCHASES
350,000.00
1,000.00
(3,000.00)
(20,000.00)
(80,000.00)
300,000
7,000
ADD: FREIGHT IN
LESS: PURCHASE DISCOUNT
LESS: PURCHASE RETURN AND ALLOWANCES
3,000
LESS: INVENTORY, MAY 31
COST OF SALES (b)
1,200
40,000
30.000
278,000.00
OPERATING EXPENSES
FREIGHT OUT
SUPPLIES EXPENSE
LOSS FROM SALE OF OFFICE BUILDING
DEPRECIATION- STORE BUILDING
DEPRECIATION- OFFICE BUILDING
2,000.00
5,000.00
3,000.00
20,000.00
15,000.00
1,500.00
2,000.00
7,000.00
800
Insurance- Office Building
Insurance- Store Building
Heat, Light and Power
Rent Expense
Bad Debts
Depreciation- Store Building
Depreciation- Office Building
Cash
Notes Receivable
Accounts Receivable
4,000
6,000
1,400
2,000
1,500
20,000
BAD DEBTS
RENT EXPENSES
MISCELLANEOUS SELLING EXPENSES
MISCELLANEOUS GENERAL EXPENSES
POSTAGE AND TELEGRAPH
SALES SALARIES
3,000.00
15,000
40,000
50.000
100,000
1,200.00
40,000.00
30,000.00
OFFICE SALARIES
ADVERTISING EXPENSE
800.00
INSURANCE- OFFICE BUILDING
4,000.00
Allowance for Bad Debts
8,000
INSURANCE- STORAGE BUILDING
HEAT, LIGHT AND POWER
INTEREST EXPENSE
TOTAL OPERATING EXPENSE (c)
6.000.00
Store Building
400,000
40,000
1,400.00
3,000.00
Accumulated Depreciation- Store Building
Office Building
Accumulated Depreciation- Office Building
600,000
144,900.00
NET PROFIT DURING THE MONTH
153,500.00
75,000
600,000
3,600
30,000
672,500
Sales
Sales Discounts
Sales Returns and Allowances
Dada, Capital
6,000
3,000
Dada, Drawing
Loss from Sale of Office Building
Transcribed Image Text:Problem- The following accounts were taken from the ledger of Dada Merchandising as of May 31, 2012; Required: 1. Income Statement with supporting notes Inventory, May 1 Inventory, May 31 Office Supplies Used Office Supplies Inventory Store Supplies Used Store Supplies on Hand Freight In Freight Out Dividend Income Rent Income Interest Expense Purchases Purchase Returns and Allowances Purchase Discount Accounts Payable Notes Payable Taxes Payable Mortgage Payable Miscellaneous Selling Expenses Miscellaneous General Expenses Postage and Telegraph Sales Salaries Office Salaries Advertising Expense 30,000 D MERCHANDISING 80,000 5,000 INCOME STATEMENT FOR THE YEAR ENDED MAY 31, 2012 6,000 4,000 PARTICULARS AMOUNT AMOUNT 6,000 REVENUE 1,000 2,000 4,000 SALES LESS: SALES DISCOUNT LESS: SALES RETURN AND ALLOWANCES NET SALES 600,000.00 (3,600.00) (30,000.00) 566.400.00 6,000 3,000 OTHER INCOME 350,000 4,000.00 6,000.00 DIVIDEND INCOME 20,000 RENT INCOME TOTAL REVENUE AND INCOME (a) 576,400.00 3,000 25,000 COST OF SALES 15,000 3,000 INVENTORY, MAY 1 30,000.00 PURCHASES 350,000.00 1,000.00 (3,000.00) (20,000.00) (80,000.00) 300,000 7,000 ADD: FREIGHT IN LESS: PURCHASE DISCOUNT LESS: PURCHASE RETURN AND ALLOWANCES 3,000 LESS: INVENTORY, MAY 31 COST OF SALES (b) 1,200 40,000 30.000 278,000.00 OPERATING EXPENSES FREIGHT OUT SUPPLIES EXPENSE LOSS FROM SALE OF OFFICE BUILDING DEPRECIATION- STORE BUILDING DEPRECIATION- OFFICE BUILDING 2,000.00 5,000.00 3,000.00 20,000.00 15,000.00 1,500.00 2,000.00 7,000.00 800 Insurance- Office Building Insurance- Store Building Heat, Light and Power Rent Expense Bad Debts Depreciation- Store Building Depreciation- Office Building Cash Notes Receivable Accounts Receivable 4,000 6,000 1,400 2,000 1,500 20,000 BAD DEBTS RENT EXPENSES MISCELLANEOUS SELLING EXPENSES MISCELLANEOUS GENERAL EXPENSES POSTAGE AND TELEGRAPH SALES SALARIES 3,000.00 15,000 40,000 50.000 100,000 1,200.00 40,000.00 30,000.00 OFFICE SALARIES ADVERTISING EXPENSE 800.00 INSURANCE- OFFICE BUILDING 4,000.00 Allowance for Bad Debts 8,000 INSURANCE- STORAGE BUILDING HEAT, LIGHT AND POWER INTEREST EXPENSE TOTAL OPERATING EXPENSE (c) 6.000.00 Store Building 400,000 40,000 1,400.00 3,000.00 Accumulated Depreciation- Store Building Office Building Accumulated Depreciation- Office Building 600,000 144,900.00 NET PROFIT DURING THE MONTH 153,500.00 75,000 600,000 3,600 30,000 672,500 Sales Sales Discounts Sales Returns and Allowances Dada, Capital 6,000 3,000 Dada, Drawing Loss from Sale of Office Building
FUNCTIONAL PRESENTATION:
Х СОMРANY
Income Statement
For the Period Ended December 31, 2020
Note
Net Sales Revenue
Less: Cost of Sales
Р х
(1)
(2)
хXX
Р ххх
Gross Profit from Sales
Add: Other Income
Total Revenues
XXX
( 3 )
Р ххх
Less: Operating Expenses
Distribution Costs
Administrative Expenses
Other Operating Expenses
(4)
(5)
(6)
Pxxx
XXX
XXX ,
XXX
P XXX
Operating Income
Less: Finance Cost
(7)
XXX
Profit for the period ended
Р ххх
Note 1- Net Sales Revenue
Sales
Рххх
Less: Sales Returns and Allowances
Px
Sales Discounts
Net Sales Revenue
XX,
XXX
Pxxx
Note 2- Cost of Sales
Inventory, January 1
Add: Net Purchases
Purchases
Рххх
Р х
P xX
Add: Freight In
Cost of Goods Delivered
XX
Р хх
Less: Purchase Discounts
Р х
Purchase Returns and Allowances
XX,
XX,
XXX
Рххх
Total Goods Available for Sale
Less: Inventory, December 31
Cost of Sales
XX
Pxxx
Рххх
Note 3- Other Income
Interest Income
Pxx
Rent Income
XX
Gain from Sale of Plant Assets
XX
Dividend Income
XX
Рххх
Total
Note 4- Distribution Costs:
Advertising Expense
Commission Expense
Store Supplies Used
Salesmen's Salaries
Depreciation- Delivery Equipment
Total
Р х
XX
XX
XX
XX
Pxx
Note 5- Administrative Expenses:
Bad Debts
Rent Expense
Insurance Expense
Depreciation- Office Equipment
Office Salaries
Utilities Expense
Total
P xx
XX
XX
XX
XX
XX
Pxx
Note 6- Other Operating Expenses:
Loss from Sale of Plant Assets
P xx,
Note 7- Finance Cost
Interest Expense
P xx
Transcribed Image Text:FUNCTIONAL PRESENTATION: Х СОMРANY Income Statement For the Period Ended December 31, 2020 Note Net Sales Revenue Less: Cost of Sales Р х (1) (2) хXX Р ххх Gross Profit from Sales Add: Other Income Total Revenues XXX ( 3 ) Р ххх Less: Operating Expenses Distribution Costs Administrative Expenses Other Operating Expenses (4) (5) (6) Pxxx XXX XXX , XXX P XXX Operating Income Less: Finance Cost (7) XXX Profit for the period ended Р ххх Note 1- Net Sales Revenue Sales Рххх Less: Sales Returns and Allowances Px Sales Discounts Net Sales Revenue XX, XXX Pxxx Note 2- Cost of Sales Inventory, January 1 Add: Net Purchases Purchases Рххх Р х P xX Add: Freight In Cost of Goods Delivered XX Р хх Less: Purchase Discounts Р х Purchase Returns and Allowances XX, XX, XXX Рххх Total Goods Available for Sale Less: Inventory, December 31 Cost of Sales XX Pxxx Рххх Note 3- Other Income Interest Income Pxx Rent Income XX Gain from Sale of Plant Assets XX Dividend Income XX Рххх Total Note 4- Distribution Costs: Advertising Expense Commission Expense Store Supplies Used Salesmen's Salaries Depreciation- Delivery Equipment Total Р х XX XX XX XX Pxx Note 5- Administrative Expenses: Bad Debts Rent Expense Insurance Expense Depreciation- Office Equipment Office Salaries Utilities Expense Total P xx XX XX XX XX XX Pxx Note 6- Other Operating Expenses: Loss from Sale of Plant Assets P xx, Note 7- Finance Cost Interest Expense P xx
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Information system controls
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
College Accounting, Chapters 1-27 (New in Account…
College Accounting, Chapters 1-27 (New in Account…
Accounting
ISBN:
9781305666160
Author:
James A. Heintz, Robert W. Parry
Publisher:
Cengage Learning
Financial Accounting: The Impact on Decision Make…
Financial Accounting: The Impact on Decision Make…
Accounting
ISBN:
9781305654174
Author:
Gary A. Porter, Curtis L. Norton
Publisher:
Cengage Learning
College Accounting (Book Only): A Career Approach
College Accounting (Book Only): A Career Approach
Accounting
ISBN:
9781305084087
Author:
Cathy J. Scott
Publisher:
Cengage Learning
Century 21 Accounting Multicolumn Journal
Century 21 Accounting Multicolumn Journal
Accounting
ISBN:
9781337679503
Author:
Gilbertson
Publisher:
Cengage
College Accounting, Chapters 1-27
College Accounting, Chapters 1-27
Accounting
ISBN:
9781337794756
Author:
HEINTZ, James A.
Publisher:
Cengage Learning,
College Accounting (Book Only): A Career Approach
College Accounting (Book Only): A Career Approach
Accounting
ISBN:
9781337280570
Author:
Scott, Cathy J.
Publisher:
South-Western College Pub