In: Accounting
a. Prepare the adjusting entry required to update the inventory and related accounts at December 31. Update the affected accounts. (List all debit entries before credit entries. Credit account titles are automatically indented when the amount is entered. Do not indent manually. If a journal entry is not required, select "No entry required" for each account name and enter 0 as the amount.)
b. Prepare a multiple-step statement of income for the
year.
c. Prepare a statement of changes in equity for the year.
(Enter negative amounts using either a negative sign
preceding the number, e.g. -25 or parentheses e.g.
(25).)
d. Prepare a statement of financial position as at December 31.
(List Current assets in order of liquidity. List
Property, plant and equipment in order of land, building and
equipment.)
Concord Athletic Wear Inc.’s adjusted trial balance amounts
(with the exclusion of the adjusting entry to update Inventory and
Cost of Goods Sold accounts) appear in alphabetical order as
follows on December 31, 2021, the end of its fiscal year:
Accounts payable | $108,460 | Inventory, Jan. 1 | $53,460 | ||||
Accounts receivable | 58,344 | Land | 99,000 | ||||
Accumulated depreciation—buildings | 68,376 | Mortgage payable | 165,000 | ||||
Accumulated depreciation—equipment | 56,628 | Prepaid insurance | 3,168 | ||||
Administrative expenses | 238,788 | Property tax payable | 6,336 | ||||
Buildings | 250,800 | Purchases discounts | 29,700 | ||||
Cash | 22,440 | Purchase returns and allowances | 8,448 | ||||
Common shares | 69,300 | Purchases | 530,112 | ||||
Deferred revenue | 10,956 | Refund liability | 5,456 | ||||
Dividends declared | 10,560 | Retained earnings | 90,552 | ||||
Equipment | 145,200 | Salaries payable | 4,620 | ||||
Freight in | 7,392 | Sales | 840,840 | ||||
Income tax expense | 21,120 | Selling expenses | 10,560 | ||||
Interest expense | 13,728 |
Additional information:
1. | Concord Athletic Wear uses a periodic inventory system. | ||
2. | A physical inventory count determined that Inventory on December 31, 2021, was $95,832. | ||
3. | Of the mortgage payable, $16,500 is due in the next year. | ||
4. | Common shares of $33,000 were issued during the year. |
Solution: 1 | |||
MULTIPLE STEP - INCOME STATEMENT | |||
AS ON YEAR ENDED DEC 31. 2021 | |||
Amount | Amount | ||
Revenue | |||
Sales Revenue | $ 840,840 | ||
Less: Cost of Goods Sold | |||
Invetory Jan. 01 | $ 53,460 | ||
Purchase | $ 530,112 | ||
Freight In | $ 7,392 | ||
Total Goods Avaialble | $ 590,964 | ||
Less: Purchase Returns & Allowance | $ 8,448 | ||
Less: Purchase Discounts | $ 29,700 | ||
Less: Ending inventory | $ 95,832 | $ 456,984 | |
Gross Profit | $ 383,856 | ||
Less: Operating Expenses | |||
Administrative Expenses | $ 238,788 | ||
Selling Expenses | $ 10,560 | ||
Total Operating Expenses | $ 249,348 | ||
Operating Income | $ 134,508 | ||
Non-Operating and others | |||
Interest Expenses | $ -13,728 | ||
Net Income | $ 120,780 | ||
Less: Income Tax Expenses | $ 21,120 | ||
Net Income after Taxes | $ 99,660 | ||
Solution: 2 | |||
Statement of Retained Earnings | |||
Beginning Balance . | $ 90,552 | ||
Add: Net income of the year | $ 99,660 | ||
Total | $ 190,212 | ||
Less: Dividend Declared | $ 10,560 | ||
Ending Balance | $ 179,652 | ||