PREPARE INCOME STATEMENTS PART 1 In 2015 Patsy Jackson opene

PREPARE INCOME STATEMENTS

PART 1: In 2015, Patsy Jackson opened Patsy\'s Posies, a small retail shop selling floral arrangements. On December 31, 2016, her accounting records show the following:

REQUIREMENT:

Prepare an income statement for Patsy\'s Posies, a merchandiser, for the year ended December 31, 2016.

PART 2: Patsy\'s Posies was so successful that Patsy decided to manufacture her own brand of floral supplies: Floral City Manufacturing. At the end of December 2017, her accounting records show the following:

Sales revenue S53,000 Utilities for shop S 1,100 Inventory on December 31, 2016 S 9,100 Inventory on January 1, 2016 S12,000 Rent for shop $ 4,600 Sales commissions $ 4,000 Purchases of merchandise $36,000

Solution

Part 1)

Step 1: Calculate Cost of Goods Sold

The value of cost of goods sold is calculated as below:

Cost of Goods Sold = Opening Inventory + Purchases - Closing Inventory = 12,000 + 36,000 - 9,100 = $38,900

_______

Step 2: Prepare Income Statement

The income statement for the year ended 2016 is prepared as below:

_______

Part 2)

1)

The value of cost of goods manufactured for Floral City Manufacturing for the year ended December 31, 2017 is derived as follows:

_______

2)

The income statement for Floral City Manufacturing for the year ended December 31, 2017 is prepared as below:

_______

3)

The only difference between the income statement of Patsy\'s Posies and Floral City Manufacturing is the way in which the cost of goods sold is calculated. In case of Patsy\'s Posies (which is a merchandiser), we take merchandise purchases in the calculation of cost of goods sold. However, for Floral City Manufacturing (which is a manufacturer), we use cost of goods manufactured in the determination of cost of goods sold.

_______

Part 3)

The ending inventories in the balance sheet of Patsy\'s Posies and Floral City Manufacturing would be shown as below:

1)

_______

2)

Patsey\'s Posies
Income Statement
For the Year Ended December 2016
Sales Revenue	53,000
Less Cost of Goods Sold	38,900
Gross Profit	14,100
Less Operating Expenses
Rent Expense	4,600
Sales Commissions Expense	4,000
Utilities Expense	1,100
Operating Income	$4,400