Question

In: Accounting

The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...

The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 3: Cash $ 19,900 Beginning inventory 18,000 (200 @ $90) Common stock 15,000 Retained earnings 22,900 The following five transactions occurred in Year 3: First purchase (cash): 120 units @ $92 Second purchase (cash): 200 units @ $100 Sales (all cash): 350 units @ $190 Paid $13,950 cash for salaries expense Paid cash for income tax at the rate of 25 percent of income before taxes Required a. Compute the cost of goods sold and ending inventory, assuming (1) FIFO cost flow, (2) LIFO cost flow, and (3) weighted-average cost flow. Compute the income tax expense for each method. b-1. Use a vertical model to show the Year 3 income statement under FIFO, LIFO, and weighted average. (Hint: Record the events under an accounting equation before preparing the statements.) b-2. Use a vertical model to show the Year 3 balance sheet under FIFO, LIFO, and weighted average. (Hint: Record the events under an accounting equation before preparing the statements.) b-3. Use a vertical model to show the Year 3 statement of cash flows under FIFO, LIFO, and weighted average.

Solutions

Expert Solution

Part 1

Part 2

Part 3

WALL'S CHINA SHOP
Income Statements
For the Year Ended December 31, Year 3
FIFO LIFO Weighted Average
Sales $        66,500 $        66,500 $        66,500
Cost of goods sold $        32,040 $        33,740 $        33,008
Gross margin $        34,460 $        32,760 $        33,492
Salaries expense $        13,950 $        13,950 $        13,950
Income before tax $        20,510 $        18,810 $        19,542
Income tax expenses @ 25% $          5,128 $          4,703 $          4,886
Net income $        15,383 $        14,108 $        14,657

Part 4

WALL'S CHINA SHOP
Balance Sheets
As of December 31, Year 3
FIFO LIFO Weighted Average
Assets
Cash $        36,283 $        36,708 $        36,525
Inventory $        17,000 $        15,300 $        16,032
Total assets $        53,283 $        52,008 $        52,557
Stockholders' equity
Common Stock $        15,000 $        15,000 $        15,000
Retained earnings $        38,283 $        37,008 $        37,557
Total stockholders' equity $        53,283 $        52,008 $        52,557

Part 5

WALL'S CHINA SHOP
Statements of Cash Flows
For the Year Ended December 31, Year 3
FIFO LIFO Weighted Average
Cash flows from operating activities
Cash flow from customer $         66,500 $         66,500 $         66,500
Less: Inventory Purcahse (11040+20000) $       (31,040) $       (31,040) $       (31,040)
Less: Salary paid $       (13,950) $       (13,950) $       (13,950)
Less: Income Tax paid $         (5,128) $         (4,703) $         (4,886)
Net cash flows from operating activities $         16,383 $         16,808 $         16,625
Cash flows from investing activities
Cash flows from financing activities
Net change in cash $         16,383 $         16,808 $         16,625
Add: Beginning cash Balance $         19,900 $         19,900 $         19,900
Ending cash balance $         36,283 $         36,708 $         36,525

Related Solutions

The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 2: Cash $ 19,700 Beginning inventory 17,200 (200 units @ $86) Common stock 14,200 Retained earnings 22,700 The following five transactions occurred in Year 2: First purchase (cash) 115 units @ $88 Second purchase (cash) 195 units @ $96 Sales (all cash) 345 units @ $196 Paid $14,200 cash for salaries expense Paid cash for income tax at the rate of 25 percent of...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 3: Cash $ 18,500 Beginning inventory 17,800 (200 @ $89) Common stock 14,400 Retained earnings 21,900 The following five transactions occurred in Year 3: First purchase (cash): 120 units @ $91 Second purchase (cash): 200 units @ $99 Sales (all cash): 350 units @ $195 Paid $13,700 cash for salaries expense Paid cash for income tax at the rate of 25 percent of income...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 3: Cash $ 17,600 Beginning inventory 18,480 (210 @ $88) Common stock 14,400 Retained earnings 21,680 The following five transactions occurred in Year 3: First purchase (cash): 120 units @ $90 Second purchase (cash): 200 units @ $98 Sales (all cash): 360 units @ $198 Paid $16,650 cash for salaries expense Paid cash for income tax at the rate of 25 percent of income...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 3: Cash $ 17,700 Beginning inventory 20,680 (220 @ $94) Common stock 14,700 Retained earnings 23,680 The following five transactions occurred in Year 3: First purchase (cash): 125 units @ $96 Second purchase (cash): 195 units @ $104 Sales (all cash): 375 units @ $200 Paid $16,100 cash for salaries expense Paid cash for income tax at the rate of 25 percent of income...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 2: Cash $ 18,900 Beginning inventory 19,135 (215 units @ $89) Common stock 15,900 Retained earnings 22,135 The following five transactions occurred in Year 2: First purchase (cash) 120 units @ $91 Second purchase (cash) 195 units @ $99 Sales (all cash) 365 units @ $191 Paid $15,200 cash for salaries expense Paid cash for income tax at the rate of 25 percent of...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 3: Cash $ 19,000 Beginning inventory 18,245 (205 @ $89) Common stock 14,600 Retained earnings 22,645 The following five transactions occurred in Year 3: First purchase (cash): 120 units @ $91 Second purchase (cash): 200 units @ $99 Sales (all cash): 355 units @ $186 Paid $15,750 cash for salaries expense Paid cash for income tax at the rate of 25 percent of income...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 3: Cash $ 19,800 Beginning inventory 19,270 (205 @ $94) Common stock 14,400 Retained earnings 24,670 The following five transactions occurred in Year 3: First purchase (cash): 115 units @ $96 Second purchase (cash): 200 units @ $104 Sales (all cash): 350 units @ $195 Paid $14,500 cash for salaries expense Paid cash for income tax at the rate of 25 percent of income...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 3: Cash $ 17,500 Beginning inventory 19,475 (205 @ $95) Common stock 15,800 Retained earnings 21,175 The following five transactions occurred in Year 3: First purchase (cash): 120 units @ $97 Second purchase (cash): 200 units @ $105 Sales (all cash): 355 units @ $185 Paid $14,600 cash for salaries expense Paid cash for income tax at the rate of 25 percent of income...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 2: Cash $ 19,700 Beginning inventory 17,200 (200 units @ $86) Common stock 14,200 Retained earnings 22,700 The following five transactions occurred in Year 2: First purchase (cash) 115 units @ $88 Second purchase (cash) 195 units @ $96 Sales (all cash) 345 units @ $196 Paid $14,200 cash for salaries expense Paid cash for income tax at the rate of 25 percent of...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year...
The accounting records of Wall’s China Shop reflected the following balances as of January 1, Year 3: Cash $ 18,300 Beginning inventory 17,400 (200 @ $87) Common stock 15,600 Retained earnings 20,100 The following five transactions occurred in Year 3: First purchase (cash): 120 units @ $89 Second purchase (cash): 195 units @ $97 Sales (all cash): 350 units @ $193 Paid $13,800 cash for salaries expense Paid cash for income tax at the rate of 25 percent of income...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT