Comprehensive Problem 4 Part 2: Note: You must complete part 1 before part 2. Af

Question

Comprehensive Problem 4
Part 2:

Note: You must complete part 1 before part 2.

After all of the transactions for the year ended December 31, 2016, had been posted [including the transactions recorded in part (1) and all adjusting entries], the data that follows were taken from the records of Equinox Products Inc.

On your own paper, in the working papers, or using a spreadsheet, prepare the following:

a. Prepare a multiple-step income statement for the year ended December 31, 2016, concluding with earnings per share. In computing earnings per share, assume that the average number of common shares outstanding was 100,000 and preferred dividends were $100,000. (Round earnings per share to the nearest cent.) Save your calculations and enter the requested amounts below.

b. Prepare a retained earnings statement for the year ended December 31, 2016. Save your calculations and enter the requested amounts below.

c. Prepare a balance sheet in report form as of December 31, 2016. Save your calculations and enter the requested amounts below.

If required, only use the minus sign to indicate net loss before income tax, net loss, or a deficit balance in retained earnings.

Income statement data: Advertising expense $150,000 Cost of merchandise sold 3,700,000 Delivery expense 30,000 Depreciation expense—office buildings and equipment 30,000 Depreciation expense—store buildings and equipment 100,000 Dividend revenue 4,500 Gain on sale of investment 4,980 Income from Pinkberry Co. investment 76,800 Income tax expense 140,500 Interest expense 21,000 Interest revenue 2,720 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 5,254,000 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 Available-for-sale investments (at cost) 260,130 Bonds payable, 5%, due 2024 500,000 Cash 246,000 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 500,000 Income tax payable 44,000 Interest receivable 1,125 Investment in Pinkberry Co. stock (equity method) 1,009,300 Investment in Dream Inc. bonds (long term) 90,000 Merchandise inventory (December 31, 2016), 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 stock 886,800 Excess of issue price over par—preferred stock 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, 2016 9,319,725 Store buildings and equipment 12,560,000 Treasury stock (5,400 shares of common stock at cost of $33 per share) 178,200 Unrealized gain (loss) on available-for-sale investments (6,500) Valuation allowance for available-for-sale investments (6,500)

Explanation / Answer

a. Income Statement

b. Statement of Retained Earnings:

c. Balance Sheet in Report Form

Equinox Products Inc. Income Statement For the year ended 31st December 2016 Sales 5254000 Less: Cost of Merchandise Sold 3700000 Gross Profit 1554000 Operating Expenses Selling Expenses Advertising Expenses 150000 Sales Commission 185000 Delivery Expense 30000 Miscellaneous Selling Expense 14000 Total 379000 Administrative Expenses Office Supplies Expense 10000 Store Supplies Expense 21000 Depreciation Expense- Office Buildings and Equipment 30000 Depreciation Expense- Store Buildings and Equipment 100000 Miscellaneous Administrative Expense 7500 Office Rent Expense 50000 Office Salaries Expense 170000 Sales Salaries Expense 385000 Total 773500 Operating Income 401500 Non-Operating Income & Other Expenses Interest Revenues 2720 Gain on Sale of Investments 4980 Dividend Revenue 4500 Income from Pinkberry Co. Investment 76800 Less:Interest Expenses 21000 Total 68000 Income before Tax 469500 Income Tax Expense 140500 Net Income 329000 Less: Preference Dividend 100000 Net Income after Preference Dividend 229000 Average number of Common Shares 100000 Earnings Per share (Rounded off to nearest cent)    $ 2.29

b. Statement of Retained Earnings:

Equinox Products Inc. Statement of Retained Earnings For the year ended 31st December 2016 Retained Earnings as on 1st Jan 2016 9319725 Add: Net Income 329000 Less: Cash Dividend for Preferred Stock 100000 Less: Cash Dividend for Common Stock 155120 Retained Earnings as on 31st Dec 2016 9363605

c. Balance Sheet in Report Form

Equinox Products Inc. Balance Sheet 31st December 2016

Related Questions

Navigate

• Browse (All)
• Browse C
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.