Question Completion:
Income Statement data:
Advertising expense $ 150,000
Cost of goods sold 3,700,000
Delivery expense 30,000
Depreciation expense-office buildings and equipment 30,000
Depreciation expense-store buildings and equipment 100,000
Income tax expense 140,500
Interest expense 21,000
Interest revenue 30,000
Miscellaneous administrative expense 7,500
Miscellaneous selling expense 14,000
Office rent expense 50,000
Office salaries expense 170,000
Office supplies expense 10,000
Sales 5,313,000
Sales commissions 185,000
Sales salaries expense 385,000
Store supplies expense 21,000
Retained earnings and balance sheet data:
Accounts payable $ 194,300
Accounts receivable 545,000
Accumulated depreciation—office buildings and equipment 1,580,000
Accumulated depreciation—store buildings and equipment 4,126,000
Allowance for doubtful accounts 8,450
Bonds payable, 5%, due in 10 years 500,000
Cash 282,850
Common stock, $20 par
(400,000 shares authorized; 100,000 shares issued, 94,600 outstanding) 2,000,000
Dividends:
Cash dividends for common stock 155,120
Cash dividends for preferred stock 100,000
Goodwill 700,000
Income tax payable 44,000
Interest receivable 1,200
Inventory (December 31, 20Y8),
at lower of cost (FIFO) or market 778,000
Office buildings and equipment 4,320,000
Paid-in capital from sale of treasury stock 13,000
Excess of issue price over par:
-Common 886,800
-Preferred 150,000
Preferred 5% stock, $80 par
(30,000 shares authorized; 20,000 shares issued) 1,600,000
Premium on bonds payable 19,000
Prepaid expenses 27,400
Retained earnings, January 1, 20Y8 8,197,220
Store buildings and equipment 12,560,000
Treasury stock
(5,400 shares of common stock at cost of $33 per share) 178,200
Equinox Products Inc.
Income Statement for the year ended December 31, 2018:
Sales Revenue $5,313,000
Cost of goods sold 3,700,000
Gross profit $1,613,000
Other Expenses:
Advertising expense $ 150,000
Sales commissions 185,000
Sales salaries expense 385,000
Delivery expense 30,000
Miscellaneous selling expense 14,000
Store supplies expense 21,000
Depreciation expense-
Store buildings & equipment 100,000
Depreciation expense-
Office buildings & equipment 30,000
Misc. administrative expense 7,500
Office rent expense 50,000
Office salaries expense 170,000
Office supplies expense 10,000 1,152,500
Operating Income $460,500
Other Revenue and Expense:
Interest revenue 30,000
Interest expense -21,000
Pretax Income $469,500
Income tax expense 140,500
Net Income $329,000
b. Equinox Products Inc.
Statement of Retained EArnings for the year ended December 31, 2018:
Retained earnings, January 1, 2018 $8,197,220
Net Income for the year 329,000
Cash Dividends: Common Stock -155,120
Cash Dividends: Preferred Stock -100,000
Retained Earnings, Dec. 31, 2018 $8,271,100
c. Equinox Products Inc.
Balance Sheet as of December 31, 2018:
Cash 282,850
Accounts receivable 545,000
Allowance for doubtful accounts 8,450 536,550
Interest receivable 1,200
Inventory (December 31, 20Y8),
at lower of
cost (FIFO) or market 778,000
Prepaid expenses 27,400
Total Current Assets $1,626,000 $1,626,000
Office buildings and equipment 4,320,000
less accumulated depreciation 1,580,000 2,740,000
Store buildings and equipment 12,560,000
less accumulated depreciation 4,126,000 8,434,000
Goodwill 700,000
Total non-current assets $11,874,000 11,874,000
Total Assets $13,500,000
Liabilities + Equity:
Current Liabilities:
Accounts payable $ 194,300
Income tax payable 44,000
Premium on bonds payable 19,000
Total Current Liabilities $257,300
Non-current Liabilities:
Bonds payable, 5%, due in 10 years 500,000
Shareholders' Equity:
Common stock, $20 par (400,000 shares authorized;
100,000 shares issued, 94,600 outstanding) 2,000,000
Preferred 5% stock, $80 par (30,000 shares
authorized; 20,000 shares issued) 1,600,000
Paid-in In Excess of par: Common 886,800
Paid-in In Excess of par: Preferred 150,000
Retained earnings, December 31, 2018 8,271,100
Treasury stock
(5,400 shares of common
stock at cost of $33 per share) 178,200
Paid-in capital from sale of
treasury stock 13,000 (165,200) 12,742,700
Total Liabilities and Equity $13,500,000
Explanation:
The Income Statement shows the financial performance of Equinox Products Inc. for the year ended December 31, 2018. Therein, the gross profit is stated as the excess of sales revenue over cost of goods sold. The operating income represents the income from the normal business of the company. Other revenue and expense, like interest are added to get the pretax income. After income tax expense is deducted, we arrive at the net income.
The statement of the Retained Earnings shows the movement that has occurred in the retained earnings during the period with net income added and dividends subtracted.
The balance sheet of Equinox Products Inc. shows the financial position with assets in their classes and the liabilities and equity sections which ensure that the accounting equation is achieved at the end of the period.
