Selected information from the adjusted trial balance of WarmersInc. as of December 31, 2019, follows:
| Department A | Department B | Total |
Merchandise Inventory, January 1 | $ | 43,000 | | $ | 13,000 | | $ | 56,000 | |
Merchandise Inventory, December 31 | | 53,000 | | | 10,800 | | | 63,800 | |
Sales | | 493,800 | | | 329,200 | | | 823,000 | |
Sales Returns and Allowances | | 4,938 | | | 3,292 | | | 8,230 | |
Purchases | | 190,000 | | | 105,000 | | | 295,000 | |
Freight In | | 480 | | | 480 | | | 960 | |
Purchases Returns and Allowances | | 1,400 | | | 480 | | | 1,880 | |
Sales Salaries Expense | | 98,000 | | | 48,000 | | | 146,000 | |
Advertising Expense | | 14,800 | | | 4,800 | | | 19,600 | |
Store Supplies Expense | | 640 | | | 22 | | | 662 | |
Cash Short or Over | | 42 | | | 82 | | | 124 | |
Insurance Expense | | | | | | | | 14,800 | |
Rent Expense | | | | | | | | 34,000 | |
Utilities Expense | | | | | | | | 5,800 | |
Office Salaries Expense | | | | | | | | 38,000 | |
Other Office Expense | | | | | | | | 1,300 | |
Uncollectible Accounts Expense | | | | | | | | 4,800 | |
Depreciation Expense—Furniture and Fixtures | | | | | | | | 5,800 | |
Depreciation Expense—Office Equipment | | | | | | | | 480 | |
Interest Income | | | | | | | | 280 | |
Interest Expense | | | | | | | | 480 | |
|
1. Insurance Expense: in proportion tothe total of the furniture and fixtures (the gross assets beforedepreciation) and the ending inventory in the departments. Thesetotals are as follows:
|
Department A | $ | 117,000 | |
Department B | | 63,000 | |
Total | $ | 180,000 | |
|
2. Rent Expense and UtilitiesExpense: on the basis of floor space occupied, asfollows:
|
Department A | 4,350 | square feet | |
Department B | 1,450 | square feet | |
Total | 5,800 | square feet | |
|
3. Office Salaries Expense, Other OfficeExpenses, and Depreciation Expense—OfficeEquipment: on the basis of the gross sales in eachdepartment.
4. Uncollectible Accounts Expense: onthe basis of net sales in each department.
5. Depreciation Expense—Furnitureand Fixtures: in proportion to cost of furniture andfixtures in each department. These costs are as follows.
|
Department A | $ | 28,800 | |
Department B | | 19,200 | |
Total | $ | 48,000 | |
|
Prepare a departmental income statement for the year endedDecember 31, 2019. The bases for allocating indirect expenses aregiven above.
|
| WARMERS INC. | Income Statement | Year Ended December 31, 2019 | | Department A | Department B | Total | Operating revenues | | | | | | | $0 | | | | 0 | Net sales | $0 | $0 | $0 | Cost of goods sold | | | | | | | $0 | | | | 0 | | | | 0 | | | | 0 | Delivered cost of purchases | | | $0 | | | | 0 | Net delivered cost of purchases | | | $0 | Total merchandise available forsale | | | $0 | | | | 0 | Cost of goods sold | | | $0 | | $0 | $0 | $0 | Operating expenses | | | | Direct expenses | | | | | | | $0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | Total direct expenses | $0 | $0 | $0 | | | | $0 | Indirect expenses | | | | | | | $0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | | | | 0 | Total indirect expenses | $0 | $0 | $0 | Net income from operations | | | $0 | Other Income | | | | | | | | Other Expense | | | | | | | | | | | $0 |
|