In: Accounting
The Income Statement and Balance Sheet columns below are from the work sheet of the Mandle Company for the year ended December 31, 20--.
Mandle Company Work Sheet (partial) For the year ended December 31, 20-- |
|||||||
Income Statement | Balance Sheet | ||||||
Account Title | Debit | Credit | Debit | Credit | |||
Cash | 24,000 | ||||||
Accounts Receivable | 12,500 | ||||||
Merchandise Inventory | 8,000 | ||||||
Store Supplies | 550 | ||||||
Office Supplies | 1,200 | ||||||
Prepaid Insurance | 750 | ||||||
Store Equipment | 33,000 | ||||||
Accumulated Depreciation—Store Equipment | 19,000 | ||||||
Office Equipment | 9,000 | ||||||
Accumulated Depreciation—Office Equipment | 5,000 | ||||||
Accounts Payable | 9,900 | ||||||
Salaries Payable | 200 | ||||||
Long-Term Notes Payable | 18,000 | ||||||
H. Mandle, Capital | 45,300 | ||||||
H. Mandle, Drawing | 16,000 | ||||||
Income Summary | 8,500 | 8,000 | |||||
Sales | 31,000 | ||||||
Sales Returns and Allowances | 250 | ||||||
Purchases | 13,500 | ||||||
Purchases Returns and Allowances | 350 | ||||||
Purchases Discounts | 200 | ||||||
Sales Salary Expense (selling) | 4,600 | ||||||
Office Salary Expense (general) | 3,500 | ||||||
Store Supplies Expense (selling) | 150 | ||||||
Office Supplies Expense (general) | 200 | ||||||
Insurance Expense (general) | 400 | ||||||
Depreciation Expense-Store Equipment (selling) | 400 | ||||||
Depreciation Expense-Office Equipment (general) | 450 | ||||||
31,950 | 39,550 | 105,000 | 97,400 | ||||
Net Income | 7,600 | 7,600 | |||||
39,550 | 39,550 | 105,000 | 105,000 |
Required:
Prepare a multi-step income statement for Mandle Company for the current fiscal year. Include separate sections for selling expenses and general expenses under the heading "Operating Expenses" by using the classifications provided in the Account Title column of the work sheet.
Mandle Company | ||||
Income Statement | ||||
For the year ended December 31, 20-- | ||||
Revenue: | ||||
Sales | $ | |||
Less Sales returns and allowances | ||||
Net sales | $ | |||
Cost of goods sold: | ||||
Merchandise inventory, January 1, 20-- | $ | |||
Purchases | $ | |||
Less Purchases returns and allowances | $ | |||
Less Purchases discounts | ||||
Net purchases | ||||
Goods available for sale | $ | |||
Less merchandise inventory, December 31, 20-- | ||||
Cost of goods sold | ||||
Gross profit | $ | |||
Operating expenses: | ||||
Selling expenses: | ||||
Sales salary expense | $ | |||
Store supplies expense | ||||
Depreciation expense-store equipment | ||||
Total selling expenses | $ | |||
General expenses: | ||||
Office salary expense | $ | |||
Office supplies expense | ||||
Insurance expense | ||||
Depreciation expense-office equipment | ||||
Total general expenses | ||||
Total operating expenses | ||||
Net income | $ |
Please give positive ratings so I can keep answering. It would help me a lot. Please comment if you have any query. Thanks! |
Mandle Company |
||
Income Statement | Amount $ | Amount $ |
Sales | 31,000.00 | |
Less: Sales returns and allowances | 250.00 | |
Net sales | 30,750.00 | |
Cost of goods sold: | ||
Merchandise inventory, January 1, 20-- | 8,500.00 | |
Add: Purchases | 13,500.00 | |
Less: Purchases returns and allowances | 350.00 | |
Less: Purchases discounts | 200.00 | |
Net purchases | 12,950.00 | |
Goods available for sale | 21,450.00 | |
Less merchandise inventory, December 31, 20-- | 8,000.00 | |
Cost of goods sold | 13,450.00 | |
Gross profit | 17,300.00 | |
Operating expenses: | ||
Selling expenses: | ||
Sales salary expense | 4,600.00 | |
Store supplies expense | 150.00 | |
Depreciation expense-store equipment | 400.00 | |
Total selling expenses | 5,150.00 | |
General expenses: | ||
Office salary expense | 3,500.00 | |
Office supplies expense | 200.00 | |
Insurance expense | 400.00 | |
Depreciation expense-office equipment | 450.00 | |
Total general expenses | 4,550.00 | |
Total operating expenses | 9,700.00 | |
Net income | 7,600.00 |