1.
Provide supporting schedules for cost of goods sold, selling expenses, general and administrative expenses, and
1.
Explanation of Solution
Cost of goods sold: Cost of goods sold is the total of all the expenses incurred by a company to sell the goods during the given period.
Schedule of cost of goods sold is a report which reports cost of goods sold in a detailed manner.
Provide the schedule of cost of goods sold:
Company S | ||
For the Year Ended December 31, 2016 | ||
Schedule 1: Cost of goods sold | ||
Particulars | Amount | Amount |
($) | ($) | |
Beginning inventory | $37,800 | |
Add: Purchases | $173,000 | |
Transportation in | $13,500 | |
Cost of purchases | $186,500 | |
Less: Purchase discount taken | ($4,100) | |
Purchases returns and allowances | ($6,200) | |
Net purchases | $176,200 | |
Cost of goods available for sale | $214,000 | |
Less: Ending inventory | ($34,100) | |
Cost of goods sold | $179,900 |
Table (1)
Provide the schedule of selling expenses:
Company S | ||
For the Year Ended December 31, 2016 | ||
Schedule 2: Selling Expenses | ||
Particulars | Amount ($) | Amount ($) |
Selling expenses: | ||
Sales commission salaries | $18,200 | |
Sales supplies used | $5,600 | |
Delivery expense | $7,700 | |
Promotion and advertising expense | $17,000 | |
Total selling expenses | $48,500 |
Table (2)
Provide the schedule of general and administrative expenses:
Company S | ||
For the Year Ended December 31, 2016 | ||
Schedule 3: General and Administrative Expenses | ||
Particulars | Amount ($) | Amount ($) |
General and Administrative Expenses: | ||
| $2,700 | |
Office supplies expense | $1,400 | |
Insurance and property tax expense | $8,500 | |
Office and administrative salaries expenses | $32,000 | |
Total General and Administrative Expenses | $44,600 |
Table (3)
Provide the schedule of depreciation expenses:
Company S | ||
For the Year Ended December 31, 2016 | ||
Schedule 4: Depreciation Expenses | ||
Particulars | Amount ($) | Amount ($) |
Depreciation Expenses: | ||
Building and office equipment | $14,500 | |
Sales equipment | $9,600 | |
Total depreciation expense | $24,100 |
Table (4)
2.
Provide a multi-step income statement for the year 2016.
2.
Explanation of Solution
Multi step income statement: A multiple step income statement refers to the income statement that shows the operating and non-operating activities of the business under separate head. In different steps of the multi-step income statement, principal operating activities are reported that starts from the record of sales revenue with all contra sales revenue account like sales returns, allowances and sales discounts.
Prepare a multi-step income statement for the year 2016.
Company S | ||
Income Statement | ||
For the Year Ended December 31, 2016 | ||
Particulars | Amount | Amount |
($) | ($) | |
Sales | $328,600 | |
Less: Sales discount taken | ($4,900) | |
Net sales | $323,700 | |
Less: Cost of goods sold | ($179,900) | |
Gross profit | $143,800 | |
Operating expenses: | ||
Selling expenses | ($48,500) | |
General and administrative expenses | ($44,600) | |
Depreciation | ($24,100) | |
Total operating expense | ($117,200) | |
Operating income | $26,600 | |
Other item: | ||
Rent revenue | $6,900 | |
Interest expense | ($3,700) | |
Loss on sale of office equipment | ($5,000) | |
Loss due to tornado | ($12,000) | |
Pretax income from continuing operations | $12,800 | |
Less: Income tax expense (1) | ($3,840) | |
Income from continuing operation | $8,960 | |
Result from discontinued operations: | ||
Loss from operation of discontinued Division R (2) | ($6,090) | |
Gain on sale of Division R (3) | $7,000 | |
Income from discontinuing operation | $910 | |
Net income | $9,870 | |
Components of income | Earnings per common share | |
Income from continuing operation (5) | $1.12 | |
Result from discontinuing operation (6) | $0.11 | |
Net income | $1.23 |
Table (5)
Working note (1):
Calculate an amount of income taxes:
Working note (2):
Calculate loss from operation of discontinuing Division R:
Working note (3):
Calculate gain on sale of Division R:
Working note (4):
Calculate the number of common shares:
Working note (5):
Calculate income from continuing operation earnings per common share:
Working note (6):
Calculate income from discontinuing operation earnings per common share:
3.
Provide a
3.
Explanation of Solution
Statement of Retained Earnings: Statement of retained earnings shows, the changes in the retained earnings, and the income left in the company after payment of the dividends, for the accounting period.
Provide a retained earnings statement for the year 2016.
Company S | ||
Statement of retained earning | ||
For the Year Ended December 31, 2016 | ||
Particulars | Amount($) | Amount($) |
Retained earnings, January 1, 2016 | $83,700 | |
Add: Net income | $9,870 | |
Subtotal | $93,570 | |
Less: Cash dividends declared | ($4,800) | |
Retained earnings, December 31, 2016 | $88,770 |
Table (6)
4.
Evaluate the return on common equity if it was 10% last year for Company S.
4.
Explanation of Solution
Return on equity ratio: It is a profitability ratio that measures the profit generating ability of the company from the invested money of the shareholders. The formula to calculate the return on equity is as follows:
Evaluate the return on common equity for 2016:
Thus, the return on common equity is 6.58%.
During 2018, the return on common equity is 10%. This return has been decreased by 3% in the year 2016. The decrease in return on common equity is due to discontinue in the segment due to the tornado which incurred severe loss to the company.
Want to see more full solutions like this?
Chapter 5 Solutions
EBK INTERMEDIATE ACCOUNTING: REPORTING
- Comprehensive: Income Statement and Supporting Schedules The following s a partial list of the account balances, after adjustments, of Silvoso Company on December 31, 2019: The following information is also available: 1. The company declared and paid a 0.60 per share cash dividend on its common stock. The stock was outstanding the entire year. 2. A physical count determined that the December 31, 2019, ending inventory is 34,100. 3. A tornado destroyed a warehouse, resulting in a pretax loss of 12,000. The last tornado in this area had occurred 10 years earlier. 4. On May 1, 2019, the company sold an unprofitable division (R). From January through April, Division R (a major component of the company) had incurred a pretax operating loss of 8,700. Division R was sold at a pretax gain of 10,000. 5. The company is subject to a 30% income tax rate. Its income tax expense for 2019 totals 4,230. The breakdown is as follows: 6. The company had average shareholders equity of 150,000 during 2019. Required: 1. As supporting documents for Requirement 2, prepare separate supporting schedules for cost of goods sold, selling expenses, general and administrative expenses, and depreciation expense. 2. Prepare a 2019 multiple-step income statement for Silvoso. Include any related note to the financial statements. 3. Prepare a 2019 retained earnings statement. 4. Next Level What was Silvosos return on common equity for 2019? What is your evaluation of Silvosos return on common equity if last year it was 10%?arrow_forwardThe following is a partial trial balance for the Furniture Makers Corporation as of December 31 , 2018. Account Title Debits Credits Sales revenue 2,340,000 Rental revenue 55,000 Loss on sale of investment 30,000 Loss from flood damage 105,000 Cost of goods sold 1,390,000 Salaries expense 120,000 Depreciation expense 80,000 Interest expense 70,000 Rent expense 45,000 250,000 ordinary shares were outstanding throughout 2018. Income tax expense has not been accrued. The income tax rate is 30% Required: Prepare a…arrow_forwardCamper City started business on January 1, 2013. During the year, the company performed services for a particular customer totalling $250,000, of which 40% remain uncollected at the end of December. The customer has recently filed for bankruptcy. Under accrual accounting, what are the net amounts that impact the financial statements for 2013? statement of earnings: $250,000; statement of cash flows: $250,000 statement of earnings: $150,000; statement of cash flows: $150,000 statement of earnings: $250,000; statement of cash flows: $150,000 statement of earnings: $150,000; statement of cash flows: $250,000arrow_forward
- On December 1, 2011, Millstone Corporation invested $45,000 in a new delivery truck. The truckis being depreciated at a monthly rate of $500. During 2011, the company issued stock for $60,000and declared dividends of $5,000. Its net income in 2011 was $70,000. Millstone’s ending RetainedEarnings balance as reported in its December 31, 2011, balance sheet was $90,000. Its beginningCapital Stock balance on January 1, 2011, was $200,000. Given this information, determine thetotal stockholders’ equity reported in the company’s balance sheet dated December 31, 2011.arrow_forwardBaker Company had the following balances in its accounting records as of December 31,2016: Assets Liabilities and Equity Cash $35,000 Accounts Payable 7,500 Accounts Receivable 9,000 Inventory 10,000 Common Stock 40,000 Land 41,000 Retained Earnings 47,500 Total 95,000 Total 95,000 The following accounting events apply to Baker Company’s 2017 fiscal year: May 1 Made cash payment on accounts payable of $5,500. June 1 Purchased $60,000 inventory on account. August 1 Sold $31,000 worth of inventory for $56,000. The customer paid $22,000 in cash. Nov. 1 Paid $51,000 owed to the supplier. Dec. 31 Received cash collections from accounts receivable amounting to $36,000. Incurred other operating expenses on account during the year that amounted to $8,000. Record Journal entries for each transaction. Prepare 2017’s Income Statement and Balance Sheet for Baker…arrow_forwardThe trial balance of Lakewood Incorporated included the following accounts as of December 31, 2024: Debits Credits Sales revenue $ 1,350,000 Interest revenue 71,000 Gain on sale of investments 41,000 Cost of goods sold $ 740,000 Selling expense 175,000 Loss on inventory write-down 21,000 Interest expense 31,000 General and administrative expense 141,000 Lakewood Incorporated had 100,000 shares of stock outstanding throughout the year. Income tax expense has not yet been accrued. The effective tax rate is 25%. Required: Prepare a single-step income statement Prepare a multiple-step income statementarrow_forward
- Lingenfelter Corporation experienced a fi re on December 31, 2017, in which its financial records were partially destroyed. It has been able to salvage some of the records and has ascertained the following balances. Dec. 31, 2017 Dec. 31, 2016 Cash $ 30,000 $ 10,000 Accounts receivable (net) 72,500 126,000 Inventory 200,000 180,000 Accounts payable 50,000 90,000 Notes payable 30,000 60,000 Common stock, $100 par 400,000 400,000 Retained earnings 113,500 101,000 Additional information: 1. The inventory turnover is 4.5 times. 2. The return on common stockholders’ equity is 16%. The company had no additional paid-in capital. 3. The accounts receivable turnover is 8.8 times. 4. The return on assets is 12.5%. 5. Total assets at December 31, 2016, were $655,000. Instructions Compute the following for Lingenfelter Corporation. a) Cost of goods sold for 2017. b) Net sales (credit) for 2017. c) Net income for 2017. d) Total assets at December 31,…arrow_forwardThe ledger of AISExperts Inc. contained the following balances after adjustment, but before closing, on December 31, 2021, the end of the current year. This means the below account balances are normal balances: Accounts payable 80400 Accounts receivable 115580 Sales returns and allowances 20000 Accumulated depreciation – equipment 27540 Depreciation expense 800 Interest revenue 1100 Unearned sales revenue 2000 Cash 75470 Common stock (10,000 shares outstanding) 100000 Sales discounts 12000 Cost of goods sold 632150 Dividends declared 18100 Equipment 140450 Insurance expense 4500 Dividends payable 2000 Allowance for doubtful accounts 9500 General expenses 114250 Interest expense 4600 Merchandise inventory 154250 Prepaid insurance 12325 Retained earnings ? Marketable securities 10000 Dividend revenue 10000 Treasury stock 1000 Salaries payable 18560 Sales 1018250 Selling expenses 140210 a statement of retained earningsarrow_forwardThe following is a partial trial balance for General Lighting Corporation as of December 31, 2018 Account title Sales revenue 2,350,000 Interest revenue 80,000 Loss on sale of investments 22,500 Cost of goods sold 1,200,000 Loss from write-down of inventory due to obsolescence 200,000 Selling expenses 300,000 General and…arrow_forward
- Presented below is information related to Muscat Company at December 31, 2019, the year ended December 31, 2019 (There was no change during the year in the 12,000 shares of common stock outstanding.) Sales revenue OMR 1,100,000 Dividends declared 14,400 Depreciation on plant assets (60% selling, 40% administrative) 70,000 Rent revenue 30,000 Interest expense 17,000 Accumulated Depreciation- Building 44,000 Sales Discounts 30,000 Accumulated Depreciation- Equipment 37,000 Cash 82,000 Cost of Goods Sold 448,000 Sales returns and allowances 100,000 Sales— Wages and salaries 95,000 supplies—sales 11,400 Income taxes 45,000 administrative— Wages and salaries 135,900 Other administrative expenses 46,700 Advertising expense 20,000 Shipping supplies and expense 6,000 Instructions Which of the following is the income from operations? Select one: a.…arrow_forwardPresented below is information related to Viel Company at December 31, 2017, the end of its first year of operations. Sales revenue $310,000 Cost of goods sold 140,000 Selling and administrative expenses 50,000 Gain on sale of plant assets 30,000 Unrealized gain on non-trading equity securities 10,000 Interest expense 6,000 Loss on discontinued operations 12,000 Allocation to non-controlling interest 40,000 Dividends declared and paid 5,000 InstructionsCompute the following: (a) income from operations, (b) net income, (c) net income attributable to Viel Company controllingshareholders, (d) comprehensive income, and (e) retained earnings balance at December 31, 2017. (Ignore income taxes.)arrow_forwardToth Company had the following assets and liabilities on the dates indicated December 31 Total Assests total Liabilities 2016 400,000 260,000 2017 480,000 300,000 2018 590,000 400,000 Thot began business on January, 2016, with an investment of 100,000 from stockholders. Toth paid 15,000 in dividends for the year 2016. Instructions: From an analysis of the change in stockholders' equity during the year, compute the Net Income or Loss for: 1.- 2017, asuming stockholders made an additional investment of 50,000 and Toth paid no dividends in 2017. 2.- 2018, assuming stockholders made an aditional investment of 15,000 and Toth paid dividends of 30,000 in 2018.arrow_forward
- Intermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage LearningFinancial AccountingAccountingISBN:9781305088436Author:Carl Warren, Jim Reeve, Jonathan DuchacPublisher:Cengage Learning