Question

In: Accounting

Presented below are selected ledger accounts of Woods Corporation at December 31, 2015. Cash $185,000 Salaries...

Presented below are selected ledger accounts of Woods Corporation at December 31, 2015.

Cash

$185,000

Salaries and wages expense (sales)

$284,000

Inventory (beginning)

535,000

Salaries and wages expense (office)

346,000

Sales revenue

4,175,000

Purchase returns

15,000

Unearned sales revenue

117,000

Sales returns and allowance

79,000

Purchases

2,786,000

Freight-in

72,000

Sales discounts

34,000

Accounts receivable

142,500

Purchase discounts

27,000

Sales commissions

83,000

Selling expenses

   69,000

Telephone and Internet expense (sales)

17,000

Accounting and legal services

33,000

Utilities expense (office)

32,000

Insurance expense (office)

24,000

Miscellaneous office expenses

8,000

Advertising expense

54,000

Rent revenue

240,000

Delivery expense

93,000

Loss on sale of division

60,000

Depreciation expense (office equipment)

48,000

Interest expense

176,000

Depreciation expense (sales equipment)

36,000

Share capital—ordinary ($10 par)

900,000

Woods's effective tax rate on all items is 30%. A physical inventory indicates that the ending inventory is $686,000.

Requirement:

Prepare a 2015 income statement for Woods Corporation

Solutions

Expert Solution

SOLUTION

Income statement

Particulars Amount ($) Amount ($) Amount ($)
Sales revenue 4,175,000
Sales discounts (34,000)
Sales returns and allowance (79,000)
Net sales 4,062,000
Cost of goods sold:
Inventory (beginning) 535,000
Purchases 2,786,000
Purchase discounts (27,000)
Purchase returns (15,000)
Freight-in 72,000
Net purchases 2,816,000
Goods available for sale 3,351,000
Inventory (ending) (686,000)
Cost of goods sold 2,665,000
Gross profit 1,397,000
Operating expenses:
Selling expenses 69,000
Advertising expense 54,000
Delivery expense 93,000
Depreciation expense (sales equipment) 36,000
Salaries and wages expense (sales) 284,000
Telephone and Internet expense (sales) 17,000
Total selling expenses 553,000
Office and Administrative expenses:
Insurance expense (office) 24,000
Depreciation expense (office equipment) 48,000
Utilities expense (office) 32,000
Miscellaneous office expenses 8,000
Salaries and wages expense (office) 346,000
Total office and administrative expenses 458,000
Total operating expenses 1,011,000
Operating income 386,000
Other income and expenses:
Rent revenue 240,000
Interest expense (176,000)
Total other income 64,000
Income before income tax 450,000
Income tax [$450,000 * 30%] 135,000
Net income 315,000
EPS [$315,000 / 90,000] 3.50

Related Solutions

Presented below are selected ledger accounts of Woods Corporation at December 31, 2015. Cash $185,000 Salaries...
Presented below are selected ledger accounts of Woods Corporation at December 31, 2015. Cash $185,000 Salaries and wages expense (sales) $284,000 Inventory (beginning) 535,000 Salaries and wages expense (office) 346,000 Sales revenue 4,175,000 Purchase returns 15,000 Unearned sales revenue 117,000 Sales returns and allowance 79,000 Purchases 2,786,000 Freight-in 72,000 Sales discounts 34,000 Accounts receivable 142,500 Purchase discounts 27,000 Sales commissions 83,000 Selling expenses    69,000 Telephone and Internet expense (sales) 17,000 Accounting and legal services 33,000 Utilities expense (office) 32,000...
Presented below are selected ledger accounts of Woods Corporation at December 31, 2015. Cash $185,000 Salaries...
Presented below are selected ledger accounts of Woods Corporation at December 31, 2015. Cash $185,000 Salaries and wages expense (sales) $284,000 Inventory (beginning) 535,000 Salaries and wages expense (office) 346,000 Sales revenue 4,175,000 Purchase returns 15,000 Unearned sales revenue 117,000 Sales returns and allowance 79,000 Purchases 2,786,000 Freight-in 72,000 Sales discounts 34,000 Accounts receivable 142,500 Purchase discounts 27,000 Sales commissions 83,000 Selling expenses    69,000 Telephone and Internet expense (sales) 17,000 Accounting and legal services 33,000 Utilities expense (office) 32,000...
Presented below are selected ledger accounts of Riverbed Corporation as of December 31, 2017. Cash $52,200...
Presented below are selected ledger accounts of Riverbed Corporation as of December 31, 2017. Cash $52,200 Administrative expenses 104,700 Selling expenses 82,970 Net sales 559,300 Cost of goods sold 268,600 Cash dividends declared (2017) 23,260 Cash dividends paid (2017) 17,600 Discontinued operations (loss before income taxes) 41,600 Depreciation expense, not recorded in 2016 39,200 Retained earnings, December 31, 2016 97,930 Effective tax rate 30% Prepare a partial income statement beginning with income from continuing operations before income tax, and including...
Presented below are selected ledger accounts of Sunland Corporation as of December 31, 2017. Cash $67,100...
Presented below are selected ledger accounts of Sunland Corporation as of December 31, 2017. Cash $67,100 Administrative expenses 106,500 Selling expenses 84,980 Net sales 543,300 Cost of goods sold 261,800 Cash dividends declared (2017) 20,730 Cash dividends paid (2017) 17,400 Discontinued operations (loss before income taxes) 44,200 Depreciation expense, not recorded in 2016 35,500 Retained earnings, December 31, 2016 96,240 Effective tax rate 30% a) Compute net income for 2017. b) Prepare a partial income statement beginning with income from...
Presented below are selected ledger accounts of Windsor Corporation as of December 31, 2017. Cash $55,200...
Presented below are selected ledger accounts of Windsor Corporation as of December 31, 2017. Cash $55,200 Administrative expenses 102,800 Selling expenses 83,460 Net sales 549,100 Cost of goods sold 263,700 Cash dividends declared (2017) 24,130 Cash dividends paid (2017) 22,300 Discontinued operations (loss before income taxes) 42,900 Depreciation expense, not recorded in 2016 30,600 Retained earnings, December 31, 2016 96,200 Effective tax rate 30% Prepare a partial income statement beginning with income from continuing operations before income tax, and including...
The following are selected ledger accounts of Waterway Corporation at December 31, 2017. Cash $186,300 Salaries...
The following are selected ledger accounts of Waterway Corporation at December 31, 2017. Cash $186,300 Salaries and wages expense (sales) $285,300 Inventory 536,300 Salaries and wages expense (office) 347,300 Sales revenue 4,276,300 Purchase returns 16,300 Unearned sales revenue 118,300 Sales returns and allowances 80,300 Purchases 2,787,300 Freight-in 73,300 Sales discounts 35,300 Accounts receivable 143,800 Purchase discounts 28,300 Sales commissions 84,300 Selling expenses 70,300 Telephone and Internet expense (sales) 18,300 Accounting and legal services 34,300 Utilities expense (office) 33,300 Insurance expense...
The following are selected ledger accounts of Whispering Corporation at December 31, 2020. Cash $203,500 Salaries...
The following are selected ledger accounts of Whispering Corporation at December 31, 2020. Cash $203,500 Salaries and wages expense (sales) $312,400 Inventory 588,500 Salaries and wages expense (office) 380,600 Sales revenue 4,702,500 Purchase returns 16,500 Unearned sales revenue 128,700 Sales returns and allowances 86,900 Purchases 3,064,600 Freight-in 79,200 Sales discounts 37,400 Accounts receivable 156,750 Purchase discounts 29,700 Sales commissions 91,300 Selling expenses 75,900 Telephone and Internet expense (sales) 18,700 Accounting and legal services 36,300 Utilities expense (office) 35,200 Insurance expense...
The following are selected ledger accounts of Monty Corporation at December 31, 2017. Cash $188,580 Salaries...
The following are selected ledger accounts of Monty Corporation at December 31, 2017. Cash $188,580 Salaries and wages expense (sales) $287,580 Inventory 538,580 Salaries and wages expense (office) 349,580 Sales revenue 4,278,580 Purchase returns 18,580 Unearned sales revenue 120,580 Sales returns and allowances 82,580 Purchases 2,789,580 Freight-in 75,580 Sales discounts 37,580 Accounts receivable 146,080 Purchase discounts 30,580 Sales commissions 86,580 Selling expenses 72,580 Telephone and Internet expense (sales) 20,580 Accounting and legal services 36,580 Utilities expense (office) 35,580 Insurance expense...
The following are selected ledger accounts of Marigold Corporation at December 31, 2017: Cash $187,000 Entertainment...
The following are selected ledger accounts of Marigold Corporation at December 31, 2017: Cash $187,000 Entertainment expense $71,700 Inventory (as of Jan. 1, 2017) 540,000 Office expense 32,800 Sales revenue 4,269,000 Insurance expense 24,400 Unearned revenue 129,000 Advertising expense 51,600 Purchases 2,784,000 Freight-out 91,800 Sales discounts 36,000 Depreciation of office equipment 50,000 Purchase discounts 29,000 Depreciation of sales equipment 37,800 Salaries and wages (sales) 286,000 Telephone and Internet expense (sales) 16,500 Salaries and wages (administrative) 349,000 Utilities expense (administrative) 33,800...
Exercise 4-11 The following are selected ledger accounts of Skysong Corporation at December 31, 2017. Cash...
Exercise 4-11 The following are selected ledger accounts of Skysong Corporation at December 31, 2017. Cash $189,090 Salaries and wages expense (sales) $288,090 Inventory 539,090 Salaries and wages expense (office) 350,090 Sales revenue 4,279,090 Purchase returns 19,090 Unearned sales revenue 121,090 Sales returns and allowances 83,090 Purchases 2,790,090 Freight-in 76,090 Sales discounts 38,090 Accounts receivable 146,590 Purchase discounts 31,090 Sales commissions 87,090 Selling expenses 73,090 Telephone and Internet expense (sales) 21,090 Accounting and legal services 37,090 Utilities expense (office) 36,090...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT