Chapter 05 – Accounting for Merchandising Operations
VISUAL #5-1
THE OUTDOOR STORE
Income Statement
For the Year Ended December 31, 20xx
Sales revenues
Sales ……………………………………………………. $700,000
Less: Sales returns and allowances…............ $ 5,000
Sales discounts……..…........…......…..... 3,000 8,000
Net sales………………………………………………….. $692,000
Cost of goods sold
Inventory, January 1……………………………….…. 40,300
Purchases……..……..……………..…........…......…. 462,000
Less: Purchase discounts ..............$12,000
Purchase returns and
allowances....…......…........…. 6,400 18,400
Net purchases…….……………..…........…......…......…. 443,600
Add: Freight-in……………………………..…….… 3,600
Cost of goods purchased…….……..…………..…......… 447,200
Cost of goods available for sale…..……..…...…........ 487,500
Inventory, December 31…………………………………... 70,000
Cost of goods sold…….……......…......... 417,500
Gross profit on sales…………..………..…......…......…. 274,500
Operating expenses
Selling expenses
Sales salaries expense…………..……...... 76,000
Sales commission expense…..……..…... 14,500
Depreciation expense – Display equip. 13,300
Utilities expense….………........…......…. 6,600
Insurance expense………………………….. 4,320
Total selling expenses……..……..…....... 114,720
Administrative expenses
Office salaries expense……........…....... 32,000
Depreciation expense – building......... 10,400
Property tax expense…..……………..…... 4,800
Utilities expense….………........…......…. 4,400
Insurance expense………………………….. 2,880
Total administrative expenses 54,480
Total operating expenses………..…..… 169,200
Income from operations…….……..…………….....….... 105,300
Other revenues and gains
Interest revenue………………………………………… 4,000
Other expenses and losses
Interest expense…..……..……........…......…........ 11,000 7,000
Net income ……………………………………………………. $ 98,300
5-9
Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill
Education.