Good to Go Auto Products distributes automobile parts to service stations and repair shops. The adjusted
INSTRUCTIONS
- 1. Prepare a classified income statement for the year ended December 31, 2019. The expense accounts represent warehouse expenses, selling expenses, and general and administrative expenses.
- 2. Prepare a statement of owner’s equity for the year ended December 31, 2019. No additional investments were made during the period.
- 3. Prepare a classified
balance sheet as of December 31, 2019. The mortgage payable extends for more than one year.
ACCOUNTS
Analyze: What percentage of total operating expenses is attributable to warehouse expenses?
1.
Show the Classified Income Statement.
Explanation of Solution
Classified Income statement: The classified income statement is a financial statement that shows the revenues, expenses with various classifications and sub-totals. The classified income statement is used for complex income statement as its more easily understandable.
Prepare the classified income statement:
Company GGAP | ||||
Income Statement | ||||
Year Ended December 31, 2019 | ||||
Particulars | Amount ($) | Amount ($) | Amount ($) | Amount ($) |
Operating Revenue | ||||
Sales | $1,110,300 | |||
Less: Sales Returns and Allowances | $8,400 | |||
Net Sales | $1,101,900 | |||
Cost of Goods Sold | ||||
Merchandise Inventory, January 1, 2019 | $131,400 | |||
Purchases | $463,000 | |||
Freight In | $9,800 | |||
Delivered Cost of Purchases | $472,800 | |||
Less: Sales Returns and Allowances | $13,650 | |||
Purchases Discount | $9,240 | $22,890 | ||
Net Delivered Cost of Purchases | $449,910 | |||
Total Merchandise Available for sale | $581,310 | |||
Less: Merchandise Inventory, closing | $128,500 | |||
Cost of Goods Sold | $452,810 | |||
Gross Profit on Sales | $649,090 | |||
Operating Expenses | ||||
Warehouse Expenses | ||||
Warehouse Wages Expense | $108,600 | |||
Warehouse Supplies Expense | $5,800 | |||
Depreciation Expense — Warehouse Equipment | $3,400 | |||
Total Warehouse Expense | $117,800 | |||
Selling Expenses | ||||
Salaries Expense—Sales | $151,700 | |||
Travel Expense | $24,000 | |||
Delivery Expense | $37,425 | |||
Total Selling Expense | $213,125 | |||
General and Administrative Expenses | ||||
Salaries Expense—Office | $85,000 | |||
Office Supplies Expense | $1,220 | |||
Insurance Expense | $9,875 | |||
Utilities Expense | $8,000 | |||
Telephone Expense | $3,280 | |||
Payroll Taxes Expense | $31,600 | |||
Building Repair Expense | $3,700 | |||
Property Taxes Expense | $16,400 | |||
Uncollectible Accounts Expense | $3,580 | |||
Depreciation Expense - Building | $5,600 | |||
Depreciation Expense - Office Equipment | $1,620 | |||
Total General and Admin. Expenses | $169,875 | |||
Total Operating Expenses | $500,800 | |||
Income from Operations | $148,290 | |||
Other Income | ||||
Interest Income | $580 | |||
Other Expense | ||||
Interest Expense | $4,000 | |||
Net Non-operating expenses | $3,420 | |||
Net income for the year | $144,870 |
Table (1)
2.
Show the Statement of Owner's equity.
Explanation of Solution
Statement of owner's’ equity: This statement reports the beginning owner’s equity and all the changes which led to ending owner's’ equity.
Prepare the Statement of owner's’ equity:
Company GGAP | ||
Statement of Owner's Equity | ||
Year Ended December 31, 2019 | ||
Particulars | Amount ($) | Amount ($) |
CB Capital, January 1, 2019 | $326,870 | |
Net income for the year | $144,870 | |
Deduct - Withdrawals | $70,650 | |
Increase in Capital | $74,220 | |
CB Capital, December 31, 2019 | $401,090 |
Table (2)
3.
Show the Classified Balance Sheet and compute the total operating expenses percentage related to the warehouse expenses.
Explanation of Solution
Classified balance sheet: The main elements of balance sheet assets, liabilities, and stockholders’ equity are categorized or classified further into sections, and sub-sections in a classified balance sheet. Assets are further classified as current assets, long-term investments, property, plant, and equipment (PPE), and intangible assets. Liabilities are classified into two sections current and long-term. Stockholders’ equity comprises of common stock and retained earnings. Thus, the classified balance sheet includes all the elements under different sections.
Prepare the classified balance sheet:
Company GGAP | |||
Balance Sheet | |||
December 31, 2019 | |||
Particulars | Amount ($) | Amount ($) | Amount ($) |
Assets | |||
Current Assets | |||
Cash | $99,000 | ||
Petty Cash Fund | $600 | ||
Notes receivable | $15,000 | ||
Accounts receivable | $140,200 | ||
Less: Allowance for Doubtful Debts | $3,800 | $136,400 | |
Merchandise Inventory | $128,500 | ||
Interest Receivable | $150 | ||
Prepaid expenses | |||
Warehouse Supplies | $3,300 | ||
Store Supplies | $700 | ||
Prepaid insurance | $4,640 | $8,640 | |
Total Current Assets | $388,290 | ||
Plant and Equipment | |||
Land | $16,000 | ||
Building | $107,000 | ||
Less: Accumulated Depreciation | $16,700 | $90,300 | |
Warehouse Equipment | $19,800 | ||
Less: Accumulated Depreciation | $9,500 | $10,300 | |
Office Equipment | $9,400 | ||
Less: Accumulated Depreciation | $3,900 | $5,500 | |
Total Plant and Equipment | $122,100 | ||
Total Assets | $510,390 | ||
Liabilities and Owner's Equity | |||
Current Liabilities | |||
Notes Payable | $15,000 | ||
Accounts payable | $56,900 | ||
Interest Payable | $400 | ||
Total Current Liabilities | $72,300 | ||
Long Term Liabilities | |||
Mortgage payable | $20,000 | ||
Loans Payable | $17,000 | ||
Total Long-Term Liabilities | $37,000 | ||
Total Liabilities | $109,300 | ||
Owner's Equity | |||
CR Capital | $401,090 | ||
Total Liabilities and Owner's Equity | $510,390 |
Table (3)
Operating expenses: The expenses which are incurred in day-to-day business activities but not directly allied with the production of goods and service are called operating expenses. They are classified under three big categories: “administrative expenses, selling expenses, and general expenses”. The operating expenses exclude the financing expenses.
Compute the Operating expenses percentage:
The total operating expenses percentage related to the warehouse expenses is 23.52%.
Want to see more full solutions like this?
Chapter 13 Solutions
COLLEGE ACCOUNTING (LL)W/ACCESS>CUSTOM<
- The following selected accounts and their current balances appear in the ledger of Clairemont Co. for the fiscal year ended May 31, 2019: Instructions 1. Prepare a multiple-step income statement. 2. Prepare a statement of owners equity. 3. Prepare a balance sheet, assuming that the current portion of the note payable is 50,000. 4. Briefly explain how multiple-step and single-step income statements differ.arrow_forwardOn March 31, 2019, the balances of the accounts appearing in the ledger of Racine Furnishings Company, a furniture wholesaler, are as follows: a. Prepare a multiple-step income statement for the year ended March 31, 2019. b. Compare the major advantages and disadvantages of the multiple-step and single-step forms of income statements.arrow_forwardSheridan Company earned net income of $63,840 during 2020. The company had owner drawings totalling $39,900 during the period. Prepare the entries to close Income Summary and the Owner's Drawings account. (Credit account titles are automatically indented when the amount is entered. Do not indent manually. List all debit entries before credit entries.) Account Titles and Explanation (To close net income to Owner's Capital.) (To close Owner's Drawings to Owner's Capital.) Debit Credit 19:3arrow_forward
- If a company makes a journal entry that records a debit to "Rent Expense," that journal entry also could include a credit to 1. а. Cash. b. Accounts Receivable. c. Prepaid Rent. d. Either a. or c. e. Any of the above. Use the following information about Miller Corporation to answer the next four questions. Miller Corporation paid $1,800 and purchased a two-year insurance on September 1, 2020. The policy period starts September 1, 2020 and runs until August 31, 2022. Miller Corporation's fiscal year ends December 31. The company records adjusting entries only at year end. 2. What balance is shown for Prepaid Insurance on Miller Corporation's December 31, 2020 Balance Sheet? a. $1,800 b. $1,500 $900 d. $600 $300 с. е. 3. What balance is shown for Insurance Expense on Miller Corporation's fiscal year 2020 Income Statement? a. $1,800 b. $1,500 $900 d. $600 $300 с. е.arrow_forwardPlanning Wizards, LLC is an event-planning company. Which of the following would be included in the current asset section of a classified balance sheet dated December 31, 2019? a. 15-month certificate of deposit b. Customer advances on New Year's parties c. Last month rent payment (lease expires in 2021) d. Investment in stocks, to be sold in 2020 e. Income tax refund receivable f. Inventory Select one: d, e, and f e and f a, b, c, e, and f a, b, c, d, e, and f b, e, farrow_forwardSelected accounts from the ledger of Restoration Arts for the fiscal year ended April 30, 2019, are as follows: Prepare a statement of owners equity for the year.arrow_forward
- Following is the adjusted trial balance data for Garage Parts Unlimited as of December 31, 2019. A. Use the data provided to compute net sales for 2019. B. Compute the gross margin or 2019. C. Compute the gross profit margin ratio (rounded to nearest hundredth) D. Prepare a simple income statement for the year ended December 31, 2019. E. Prepare a multi-step income statement for the year ended December 31, 2019.arrow_forwardAt the end of 2019, Framber Company received 8,000 as a prepayment for renting a building to a tenant during 2020. The company erroneously recorded the transaction by debiting Cash and crediting Rent Revenue in 2019 instead of 2020. Upon discovery of this error in 2020, what correcting journal entry will Framber make? Ignore income taxes.arrow_forwardJournal entries and trial balanceElite Realty acts as an agent in buying, selling, renting, and managingreal estate. The unadjusted trial balance on March 31, 2019, follows: (attached) The attached business transactions were completed by Elite Realtyduring April 2019: Instructions1. Record the April 1, 2019, balance of each account in the appropriatebalance column of a four-column account, write Balance in the itemsection, and place a check mark () in the Posting Reference column. 2. Journalize the transactions for April in a two-column journalbeginning on Page 18. Journal entry explanations may be omitted.3. Post to the ledger, extending the account balance to the appropriatebalance column after each posting.4. Prepare an unadjusted trial balance of the ledger as of April 30, 2019. 5. Assume that the April 30 transaction for salaries and commissionsshould have been $19,100. (a) Why did the unadjusted trial balance in (4)balance? (b) Journalize the correcting entry. (c) Is this error…arrow_forward
- Charles Whyte commenced business on May 1 2019, making up his accounts to September 30 annually. The statement of the Profit or Loss Account for the first 17 months ended September 30,2020 is as follows: Gross Profit Less: Repairs and maintenance. Local transport and travelling Salaries and wages Provision for bad debts Preliminary expenses Depreciation Bank interest and charges Legal and professional charges General expenses (Allowable) Clearing expense on motor vehicle Bad debt Amounts written off Loan to absconded employee (ii) (iii) (iv) (1) You are also given the following additional information. Bad debt £ (v) £'000 30/10/2018 1/1/2019 1/5/2019 1,500 2,450 6,500 1,350 960 1,630 1,520 1,380 1,870 685 2,800 Building Motor Vehicle Furniture and fittings Legal and professional charges were: Salaries and wages: The following qualifying capital expenditures were acquired on: Fines for contravention of the law Legal expenses for tax appeal Audit and accountancy charges £'000 19,300…arrow_forwardOn September 18, 2019, Afton Company purchased $4,125 of supplies on account. In Afton Company’s chart of accounts, the supplies account is No. 15, and the accounts payable account is No. 21. Required: A. Journalize the September 18, 2019, transaction on page 87 of Afton Company’s two-column journal. B. Prepare a four-column account for Supplies. Enter a debit balance of $2,050 as of September 1, 2019. Enter “Balance” in the Item column and place a check mark (√) in the Posting Reference column. C. Prepare a four-column account for Accounts Payable. Enter a credit balance of $18,440 as of September 1, 2019. Enter “Balance” in the Item column and place a check mark (√) in the Posting Reference column. D. Post the September 18, 2019, transaction to the accounts. E. Do the rules of debit and credit apply to all companies?arrow_forwardOn September 18, 2019, Afton Company purchased $2,475 of supplies on account. In Afton Company’s chart of accounts, the supplies account is No. 15, and the accounts payable account is No. 21.a. Journalize the September 18, 2019, transaction on page 87 of Afton Company’s twocolumn journal. Include an explanation of the entry.b. Prepare a four-column account for Supplies. Enter a debit balance of $840 as of September 1, 2019. Place a check mark (¸) in the Posting Reference column.c. Prepare a four-column account for Accounts Payable. Enter a credit balance of $10,900 as of September 1, 2019. Place a check mark (¸) in the Posting Reference column.d. Post the September 18, 2019, transaction to the accounts.e. Do the rules of debit and credit apply to all companies?arrow_forward
- Financial AccountingAccountingISBN:9781337272124Author:Carl Warren, James M. Reeve, Jonathan DuchacPublisher:Cengage LearningPrinciples of Accounting Volume 1AccountingISBN:9781947172685Author:OpenStaxPublisher:OpenStax CollegeIntermediate Accounting: Reporting And AnalysisAccountingISBN:9781337788281Author:James M. Wahlen, Jefferson P. Jones, Donald PagachPublisher:Cengage Learning