Parkland Department Store is located near the Lyndale Shopping Mall. At the end of the company’s fiscal year on December 31, 2012, the following accounts appeared in its adjusted trial balance.
Accounts Payable .......... $ 73,300
Accounts Receivable .......... 45,500
Accumulated Depreciation-Buildings ... 52,500
Accumulated Depreciation-Equipment .... 42,600
Buildings ............. 190,000
Cash ................ 28,000
Common Stock ........... 140,000
Cost of Goods Sold .......... 412,000
Depreciation Expense ......... 23,400
Dividends ............. 15,000
Equipment ............. 100,000
Gain on Disposal of Plant Assets ..... 4,300
Income Tax Expense ........... 15,000
Insurance Expense .............. 8,400
Interest Expense .............. 7,000
Interest Payable ............. 2,000
Inventory ............... 43,000
Mortgage Payable ........... 62,500
Prepaid Insurance ........... 2,400
Maintenance and Repairs Expense ...... $ 6,200
Retained Earnings ........... 19,200
Salaries and Wages Expense ...... 111,000
Sales Revenue ............ 626,000
Salaries and Wages Payable ......... 3,500
Sales Returns and Allowances ......... 8,000
Utilities Expense .............. 11,000
Additional data: $20,000 of the mortgage payable is due for payment next year.
Instructions
(a) Prepare a multiple-step income statement, a retained earnings statement, and a classified balance sheet.
(b) Calculate the profit margin ratio and the gross profit rate.
(c) The vice president of marketing and the director of human resources have developed a proposal whereby the company would compensate the sales force on a strictly commission basis. Given the increased incentive, they expect net sales to increase by 25%. As a result, they estimate that gross profit will increase by $50,500 and expenses by $27,800. Compute the expected new net income.