Wally started a weekend widget stand on his landlord's front lawn with a $2000 inheritance (owner investment). He relied on his brightly-colored stand, drive-by traffic, and word-of-mouth to attract customers. The stand has a market value of $500. Wally paid his landlord $15 up front for a year of lawn space and spent another $150 on the stand, which has a lifespan of four years. The city heard about his scheme and charged him $30 for a permit.

In his first year of business, Wally acquired 1000 widgets for $1.00 each and sold all but 50 of them at 80% markup. Due to a defect in some of the product, he discounted a total of $10.

Additional costs included $30.00 in UPS bills and $10.00 for 1000 bags. Sales tax amounted to $106. The Marginal Tax Rate (MTR) is 25%.

Based on the given Wally's Widgets scenario, fill in the numbers below. Make sure to include parentheses when necessary.

Wally's Widgets

Income Statement

For the year ended December 31, 20xx

Revenue

Gross Sales =

Less: Sales returns and Discounts =

Net Sales =

Cost of Goods Sold

Beginning Inventory =

Purchase of Widgets =

Less: Ending Inventory =

Less: Cost of Goods Sold =

Gross Profit

Operating Expenses =

Selling Expenses Delivery Expenses =

Advertising Expenses =

Salaries =

Miscellaneous Expenses =

Sales Taxes Paid =

Total Selling Expenses =

General Admin. Expenses

Rent Expenses =

Utilities Expenses =

Insurance Expenses =

Wages =

Permits and Licenses =

Depreciation Expenses =

Total General and Admin. Expenses =

Less: Total Operating Expenses =

Income Before Taxes =

Less: Income Taxes (@ 25%) =

Net Income after Taxes =