In: Accounting
(i need it typed please)
Multi-step Income Statement and Adjusting Entries
Oregon Distributors, whose accounting year ends on December 31, had
the following normal balances in its ledger accounts at December
31.
| Cash | $45,920 |
| Accounts Receivable | 128,800 |
| Inventory | 114,800 |
| Prepaid Insurance | 10,080 |
| Office Supplies | 6,720 |
| Furniture & Fixtures | 39,200 |
| Accumulated Depreciation - Furn. & Fixtures | 15,120 |
| Delivery Equipment | 98,000 |
| Accumulated Depreciation - Delivery Equipment | 34,160 |
| Accounts Payable | 97,160 |
| Long-term Notes Payable | 42,000 |
| Common Stock | 140,000 |
| Retained Earnings | 58,800 |
| Sales Revenue | 1,615,600 |
| Cost of Goods Sold | 1,149,680 |
| Utilities Expense | 12,040 |
| Sales Salaries Expense | 151,000 |
| Delivery Expense | 51,520 |
| Advertising Expense | 36,680 |
| Rent Expense | 42,000 |
| Income Tax Expense | 15,400 |
| Office Salaries Expense | 101,000 |
During the year, the accounting department prepared monthly statements but no adjusting entries were made in the journals and ledgers. Data for the year-end procedures are as follows:
| Prepaid Insurance, December 31 | $2,400 |
| Depreciation Expense on furniture and fixures for year | 2,000 |
| Depreciation Expense on delivery equip. for the year | 14,000 |
| Salaries Payable, December 31 | 1,600 |
| Office Supplies on hand, December 31 | 1,800 |
Required
a. Record the necessary adjusting entries at December 31.
b. Prepare a multi-step income statement for the year. Combine all
the operating expenses into one line on the income statement for
selling, general and administrative expenses.
a.
| Description | Debit | Credit |
| To record expired insurance. | ||
| To record depreciation expense for furniture for the year. | ||
| To record depreciation expense for delivery equip. for the year. | ||
| Sales Salaries Expense | ||
| To record accrued salaries at December 31. |
| ____ | ||
To record office supplies used.
b. Do not use negative signs with your answers.
| OREGON
DISTRIBUTORS Income Statement For the Year Ended December 31 |
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|||||||||||||||||
| answer a | |||||
| Description | Debit | Credit | Working | ||
| 1 | Insurance expenses | 7680 | =10080-2400 | ||
| Prepaid insurance | 7680 | ||||
| To record expired insurance. | |||||
| 2 | Depreciation - Furn. & Fixtures | 2000 | |||
| Accumulated Depreciation - Furn. & Fixtures | 2000 | ||||
| To record depreciation expense for furniture for the year. | |||||
| 3 | Depreciation - equipment | 14000 | |||
| Depreciation Expense on delivery equip. for the year | 14000 | ||||
| To record depreciation expense for delivery equip. for the year. | |||||
| 4 | Salary expenses | 1600 | |||
| Salary payable | 1600 | ||||
| Sales Salaries Expense | |||||
| 5 | office supplies expenses | 4920 | =6720-1800 | ||
| office supplies | 4920 | ||||
| To record accrued salaries at December 31. | |||||
| Answer b | |||||
| Operating expenses | Adjustment | adjusted balance | |||
| Utilities Expense | 12,040 | 12,040 | |||
| Sales Salaries Expense | 151,000 | 151,000 | |||
| Delivery Expense | 51,520 | 51,520 | |||
| Advertising Expense | 36,680 | 36,680 | |||
| Rent Expense | 42,000 | 42,000 | |||
| Office Salaries Expense | 101,000 | 1600 | 102,600 | ||
| Depreciation - Furn. & Fixtures | 14000 | 14,000 | |||
| Depreciation - equipment | 14000 | 14,000 | |||
| Insurance expenses | 7680 | 7,680 | |||
| office supplies | 4920 | 4,920 | |||
| 436,440 | |||||
| Sales Revenue | 1,615,600 | ||||
| Less | Cost of Goods Sold | 1,149,680 | |||
| Gross profit on sales | 465,920 | ||||
| Less | operating expenses | 436,440 | |||
| Income before taxes | 29,480 | ||||
| Less | Taxes | 15400 | |||
| Net income | 14,080 | ||||